Market Closed -
Nasdaq Copenhagen
15:59:49 07/06/2024 BST
|
5-day change
|
1st Jan Change
|
266.5
DKK
|
-0.93%
|
|
-1.11%
|
0.00%
|
Fiscal Period: December |
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,408
|
-
|
-
|
Enterprise Value (EV)
1 |
11,998
|
11,913
|
11,823
|
P/E ratio
|
14.7
x
|
13
x
|
12.2
x
|
Yield
|
3.53%
|
3.92%
|
4.15%
|
Capitalization / Revenue
|
1.39
x
|
1.33
x
|
1.28
x
|
EV / Revenue
|
1.99
x
|
1.89
x
|
1.8
x
|
EV / EBITDA
|
6.75
x
|
6.44
x
|
6.12
x
|
EV / FCF
|
31.5
x
|
30
x
|
27.3
x
|
FCF Yield
|
3.18%
|
3.34%
|
3.67%
|
Price to Book
|
1.23
x
|
1.17
x
|
1.11
x
|
Nbr of stocks (in thousands)
|
31,549
|
-
|
-
|
Reference price
2 |
266.5
|
266.5
|
266.5
|
Announcement Date
|
-
|
-
|
-
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,786
|
6,033
|
6,304
|
6,583
|
EBITDA
1 |
-
|
1,779
|
1,849
|
1,933
|
EBIT
1 |
-
|
927.2
|
978.3
|
1,017
|
Operating Margin
|
-
|
15.37%
|
15.52%
|
15.45%
|
Earnings before Tax (EBT)
1 |
-
|
763
|
874.3
|
924
|
Net income
1 |
705
|
563.2
|
651.9
|
690
|
Net margin
|
12.18%
|
9.33%
|
10.34%
|
10.48%
|
EPS
2 |
-
|
18.17
|
20.47
|
21.76
|
Free Cash Flow
1 |
-
|
381.3
|
397.7
|
433.3
|
FCF margin
|
-
|
6.32%
|
6.31%
|
6.58%
|
FCF Conversion (EBITDA)
|
-
|
21.44%
|
21.51%
|
22.42%
|
FCF Conversion (Net income)
|
-
|
67.71%
|
61%
|
62.8%
|
Dividend per Share
2 |
-
|
9.416
|
10.46
|
11.05
|
Announcement Date
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
3,590
|
3,505
|
3,415
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.019
x
|
1.895
x
|
1.767
x
|
Free Cash Flow
1 |
-
|
381
|
398
|
433
|
ROE (net income / shareholders' equity)
|
-
|
9.54%
|
9.2%
|
9.25%
|
ROA (Net income/ Total Assets)
|
-
|
4.72%
|
4.59%
|
4.63%
|
Assets
1 |
-
|
11,932
|
14,214
|
14,910
|
Book Value Per Share
2 |
-
|
217.0
|
229.0
|
241.0
|
Cash Flow per Share
2 |
-
|
46.80
|
48.70
|
51.70
|
Capex
1 |
-
|
980
|
1,069
|
1,112
|
Capex / Sales
|
-
|
16.24%
|
16.95%
|
16.89%
|
Announcement Date
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
266.5
DKK Average target price
296
DKK Spread / Average Target +11.07% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 1.22B | | +34.61% | 35.67B | | +19.59% | 18.83B | | 0.00% | 13.47B | | +37.35% | 7.13B | | +37.54% | 7.01B | | -22.10% | 6.88B | | +18.98% | 6.8B | | +13.89% | 4.29B | | +1.61% | 3.87B |
Other Marine Port Services
|