Market Closed -
Nasdaq Copenhagen
10:59:55 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
113
DKK
|
+2.17%
|
|
+2.54%
|
-2.08%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,500
|
1,629
|
3,180
|
3,627
|
3,194
|
4,284
|
-
|
-
|
Enterprise Value (EV)
1 |
4,004
|
4,128
|
4,907
|
5,276
|
4,836
|
7,257
|
7,254
|
6,798
|
P/E ratio
|
9.49
x
|
8.6
x
|
11.9
x
|
13.4
x
|
11.5
x
|
20.5
x
|
12.5
x
|
10.3
x
|
Yield
|
4.56%
|
-
|
2.41%
|
2.08%
|
2.38%
|
1.75%
|
2.41%
|
2.67%
|
Capitalization / Revenue
|
0.71
x
|
0.44
x
|
0.76
x
|
0.83
x
|
0.71
x
|
0.64
x
|
0.53
x
|
0.51
x
|
EV / Revenue
|
1.13
x
|
1.12
x
|
1.18
x
|
1.21
x
|
1.08
x
|
1.08
x
|
0.89
x
|
0.81
x
|
EV / EBITDA
|
7.29
x
|
5.9
x
|
6.16
x
|
6.57
x
|
5.98
x
|
7.5
x
|
5.94
x
|
5.16
x
|
EV / FCF
|
10.3
x
|
37.1
x
|
6.34
x
|
18.9
x
|
11.4
x
|
-35.9
x
|
16.5
x
|
7.68
x
|
FCF Yield
|
9.69%
|
2.69%
|
15.8%
|
5.29%
|
8.78%
|
-2.78%
|
6.07%
|
13%
|
Price to Book
|
0.94
x
|
0.59
x
|
1.05
x
|
1.15
x
|
0.96
x
|
1.22
x
|
1.13
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
37,995
|
38,188
|
38,269
|
37,665
|
37,933
|
37,909
|
-
|
-
|
Reference price
2 |
65.80
|
42.65
|
83.10
|
96.30
|
84.20
|
113.0
|
113.0
|
113.0
|
Announcement Date
|
5/28/19
|
5/27/20
|
5/27/21
|
6/1/22
|
5/31/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,541
|
3,688
|
4,164
|
4,344
|
4,490
|
6,707
|
8,142
|
8,383
|
EBITDA
1 |
549
|
699.9
|
797
|
802.6
|
809
|
967.3
|
1,221
|
1,318
|
EBIT
1 |
363.3
|
292.9
|
380
|
377.3
|
423.1
|
418.6
|
580.4
|
650.7
|
Operating Margin
|
10.26%
|
7.94%
|
9.13%
|
8.69%
|
9.42%
|
6.24%
|
7.13%
|
7.76%
|
Earnings before Tax (EBT)
1 |
341.9
|
249.9
|
353
|
351.1
|
372.8
|
281.2
|
452.1
|
538.8
|
Net income
1 |
263
|
191.2
|
269
|
276.5
|
280.7
|
209.2
|
343.1
|
411.6
|
Net margin
|
7.43%
|
5.18%
|
6.46%
|
6.36%
|
6.25%
|
3.12%
|
4.21%
|
4.91%
|
EPS
2 |
6.930
|
4.960
|
6.960
|
7.200
|
7.350
|
5.525
|
9.057
|
10.93
|
Free Cash Flow
1 |
387.9
|
111.2
|
774.1
|
278.9
|
424.7
|
-202.1
|
440.5
|
885
|
FCF margin
|
10.95%
|
3.01%
|
18.59%
|
6.42%
|
9.46%
|
-3.01%
|
5.41%
|
10.56%
|
FCF Conversion (EBITDA)
|
70.66%
|
15.89%
|
97.13%
|
34.75%
|
52.5%
|
-
|
36.08%
|
67.17%
|
FCF Conversion (Net income)
|
147.49%
|
58.16%
|
287.77%
|
100.87%
|
151.3%
|
-
|
128.4%
|
215.04%
|
Dividend per Share
2 |
3.000
|
-
|
2.000
|
2.000
|
2.000
|
1.973
|
2.726
|
3.019
|
Announcement Date
|
5/28/19
|
5/27/20
|
5/27/21
|
6/1/22
|
5/31/23
|
-
|
-
|
-
|
Fiscal Period: March |
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 |
973.9
|
1,378
|
970.6
|
1,054
|
989.2
|
1,396
|
1,051
|
1,150
|
1,285
|
2,508
|
1,760
|
EBITDA
1 |
165.6
|
283.5
|
167.8
|
-
|
160
|
295.9
|
161.6
|
200.9
|
177.2
|
424.1
|
188
|
EBIT
|
56.7
|
193.7
|
59.9
|
97.6
|
73.3
|
201.4
|
50.8
|
88.7
|
25
|
249.4
|
-
|
Operating Margin
|
5.82%
|
14.06%
|
6.17%
|
9.26%
|
7.41%
|
14.43%
|
4.83%
|
7.71%
|
1.94%
|
9.94%
|
-
|
Earnings before Tax (EBT)
|
46.4
|
189.5
|
47.7
|
88.6
|
60
|
188.8
|
35.4
|
-
|
-
|
220.1
|
-
|
Net income
|
36.4
|
-
|
39.3
|
69.1
|
46.7
|
147.3
|
17.6
|
49
|
-
|
163.2
|
-
|
Net margin
|
3.74%
|
-
|
4.05%
|
6.56%
|
4.72%
|
10.55%
|
1.68%
|
4.26%
|
-
|
6.51%
|
-
|
EPS
|
0.9400
|
-
|
0.9800
|
1.810
|
1.220
|
3.850
|
0.4600
|
1.280
|
-
|
4.250
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/10/22
|
6/1/22
|
8/17/22
|
11/10/22
|
2/8/23
|
5/31/23
|
8/16/23
|
11/10/23
|
2/2/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,504
|
2,500
|
1,727
|
1,649
|
1,642
|
2,974
|
2,971
|
2,515
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.74
x
|
3.571
x
|
2.167
x
|
2.054
x
|
2.03
x
|
3.074
x
|
2.433
x
|
1.909
x
|
Free Cash Flow
1 |
388
|
111
|
774
|
279
|
425
|
-202
|
441
|
885
|
ROE (net income / shareholders' equity)
|
9.94%
|
7.04%
|
9.27%
|
8.93%
|
8.62%
|
6.84%
|
9.81%
|
10.6%
|
ROA (Net income/ Total Assets)
|
4.85%
|
3.15%
|
4.23%
|
4.53%
|
4.55%
|
2.62%
|
3.45%
|
4.32%
|
Assets
1 |
5,421
|
6,063
|
6,366
|
6,099
|
6,168
|
7,995
|
9,953
|
9,525
|
Book Value Per Share
2 |
70.30
|
72.40
|
79.40
|
83.70
|
87.80
|
92.60
|
99.60
|
108.0
|
Cash Flow per Share
2 |
11.90
|
11.60
|
24.60
|
13.30
|
17.80
|
16.80
|
24.00
|
31.00
|
Capex
1 |
63.5
|
124
|
50.5
|
50.5
|
254
|
472
|
411
|
294
|
Capex / Sales
|
1.79%
|
3.36%
|
1.21%
|
1.16%
|
5.66%
|
7.04%
|
5.05%
|
3.5%
|
Announcement Date
|
5/28/19
|
5/27/20
|
5/27/21
|
6/1/22
|
5/31/23
|
-
|
-
|
-
|
Average target price
150
DKK Spread / Average Target +32.74% Consensus |