Market Closed -
Nasdaq Copenhagen
10:59:49 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
525
DKK
|
+0.57%
|
|
+2.14%
|
-5.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,357
|
14,771
|
13,644
|
12,276
|
12,977
|
12,243
|
-
|
-
|
Enterprise Value (EV)
1 |
16,655
|
16,707
|
16,417
|
18,066
|
19,316
|
17,993
|
17,454
|
16,741
|
P/E ratio
|
14.6
x
|
16.2
x
|
13.2
x
|
12.9
x
|
13.9
x
|
12
x
|
9.4
x
|
7.09
x
|
Yield
|
2.5%
|
2.27%
|
2.64%
|
2.86%
|
2.89%
|
3.17%
|
3.58%
|
4.3%
|
Capitalization / Revenue
|
0.64
x
|
0.69
x
|
0.56
x
|
0.38
x
|
0.35
x
|
0.33
x
|
0.32
x
|
0.31
x
|
EV / Revenue
|
0.8
x
|
0.79
x
|
0.68
x
|
0.55
x
|
0.52
x
|
0.49
x
|
0.46
x
|
0.42
x
|
EV / EBITDA
|
8.54
x
|
7.56
x
|
7.44
x
|
7.92
x
|
6.78
x
|
6.26
x
|
5.66
x
|
4.94
x
|
EV / FCF
|
26.9
x
|
9.27
x
|
-
|
-23.1
x
|
21
x
|
10.5
x
|
15.6
x
|
16
x
|
FCF Yield
|
3.71%
|
10.8%
|
-
|
-4.33%
|
4.75%
|
9.56%
|
6.41%
|
6.23%
|
Price to Book
|
1.41
x
|
1.54
x
|
1.28
x
|
1.19
x
|
1.22
x
|
1.05
x
|
0.96
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
23,852
|
23,979
|
23,979
|
23,428
|
23,467
|
23,320
|
-
|
-
|
Reference price
2 |
560.0
|
616.0
|
569.0
|
524.0
|
553.0
|
525.0
|
525.0
|
525.0
|
Announcement Date
|
3/6/20
|
3/5/21
|
3/4/22
|
3/3/23
|
3/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,946
|
21,273
|
24,219
|
32,637
|
37,210
|
36,825
|
38,114
|
39,700
|
EBITDA
1 |
1,951
|
2,209
|
2,208
|
2,282
|
2,849
|
2,876
|
3,083
|
3,391
|
EBIT
1 |
1,149
|
1,376
|
1,346
|
1,288
|
1,727
|
1,732
|
1,921
|
2,196
|
Operating Margin
|
5.49%
|
6.47%
|
5.56%
|
3.95%
|
4.64%
|
4.7%
|
5.04%
|
5.53%
|
Earnings before Tax (EBT)
1 |
1,149
|
1,209
|
1,332
|
1,304
|
1,367
|
1,378
|
1,679
|
2,043
|
Net income
1 |
911
|
912
|
1,038
|
960
|
935
|
1,010
|
1,235
|
1,508
|
Net margin
|
4.35%
|
4.29%
|
4.29%
|
2.94%
|
2.51%
|
2.74%
|
3.24%
|
3.8%
|
EPS
2 |
38.27
|
38.00
|
43.12
|
40.58
|
39.76
|
43.88
|
55.85
|
74.06
|
Free Cash Flow
1 |
618
|
1,803
|
-
|
-782
|
918
|
1,720
|
1,118
|
1,044
|
FCF margin
|
2.95%
|
8.48%
|
-
|
-2.4%
|
2.47%
|
4.67%
|
2.93%
|
2.63%
|
FCF Conversion (EBITDA)
|
31.68%
|
81.62%
|
-
|
-
|
32.22%
|
59.8%
|
36.26%
|
30.77%
|
FCF Conversion (Net income)
|
67.84%
|
197.7%
|
-
|
-
|
98.18%
|
170.36%
|
90.55%
|
69.17%
|
Dividend per Share
2 |
14.00
|
14.00
|
15.00
|
15.00
|
16.00
|
16.63
|
18.78
|
22.55
|
Announcement Date
|
3/6/20
|
3/5/21
|
3/4/22
|
3/3/23
|
3/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
6,891
|
6,836
|
6,297
|
-
|
9,168
|
9,706
|
8,678
|
9,166
|
10,515
|
8,851
|
8,576
|
9,207
|
10,602
|
8,742
|
EBITDA
1 |
-
|
614
|
550
|
364
|
-
|
-
|
-
|
-
|
666
|
909
|
763
|
535.5
|
709
|
912
|
775
|
EBIT
1 |
-
|
392
|
332
|
149
|
-
|
448
|
348
|
244
|
406
|
634
|
444
|
241
|
369
|
652
|
515
|
Operating Margin
|
-
|
5.69%
|
4.86%
|
2.37%
|
-
|
4.89%
|
3.59%
|
2.81%
|
4.43%
|
6.03%
|
5.02%
|
2.81%
|
4.01%
|
6.15%
|
5.89%
|
Earnings before Tax (EBT)
1 |
-
|
392
|
337
|
-
|
-
|
427
|
-
|
163
|
314
|
-
|
334
|
120
|
-
|
-
|
-
|
Net income
1 |
452
|
309
|
278
|
-
|
274
|
325
|
-
|
100
|
216
|
400
|
219
|
160
|
264
|
401
|
289
|
Net margin
|
-
|
4.48%
|
4.07%
|
-
|
-
|
3.54%
|
-
|
1.15%
|
2.36%
|
3.8%
|
2.47%
|
1.87%
|
2.87%
|
3.78%
|
3.31%
|
EPS
2 |
18.74
|
-
|
-
|
-
|
11.57
|
-
|
-
|
-
|
9.180
|
16.99
|
9.320
|
7.500
|
12.50
|
19.00
|
14.50
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/12/21
|
11/11/21
|
3/4/22
|
5/5/22
|
8/16/22
|
11/10/22
|
3/3/23
|
5/4/23
|
8/15/23
|
11/14/23
|
3/1/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,298
|
1,936
|
2,773
|
5,790
|
6,339
|
5,750
|
5,211
|
4,498
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.69
x
|
0.8764
x
|
1.256
x
|
2.537
x
|
2.225
x
|
1.999
x
|
1.69
x
|
1.326
x
|
Free Cash Flow
1 |
618
|
1,803
|
-
|
-782
|
918
|
1,720
|
1,118
|
1,044
|
ROE (net income / shareholders' equity)
|
10%
|
9.5%
|
10.2%
|
9.32%
|
8.9%
|
8.95%
|
10.3%
|
11.7%
|
ROA (Net income/ Total Assets)
|
5.1%
|
4.96%
|
5.25%
|
3.85%
|
3.32%
|
3.36%
|
3.96%
|
4.48%
|
Assets
1 |
17,859
|
18,386
|
19,759
|
24,966
|
28,171
|
30,048
|
31,210
|
33,679
|
Book Value Per Share
2 |
397.0
|
401.0
|
445.0
|
442.0
|
454.0
|
501.0
|
544.0
|
644.0
|
Cash Flow per Share
2 |
59.30
|
95.70
|
-
|
-
|
75.60
|
115.0
|
110.0
|
136.0
|
Capex
1 |
792
|
493
|
745
|
1,101
|
859
|
775
|
927
|
1,131
|
Capex / Sales
|
3.78%
|
2.32%
|
3.08%
|
3.37%
|
2.31%
|
2.1%
|
2.43%
|
2.85%
|
Announcement Date
|
3/6/20
|
3/5/21
|
3/4/22
|
3/3/23
|
3/1/24
|
-
|
-
|
-
|
Average target price
673.3
DKK Spread / Average Target +28.25% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.06% | 1.75B | | +11.33% | 11.43B | | -0.75% | 5.77B | | -4.08% | 4.87B | | -23.66% | 2.58B | | -24.53% | 1.11B | | -23.66% | 882M | | -18.46% | 865M | | +24.67% | 855M | | -3.48% | 804M |
Animal Feed
|