Market Closed -
Nasdaq Copenhagen
10:16:24 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
190
DKK
|
+1.06%
|
|
+4.40%
|
-5.00%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
458.7
|
717.3
|
777.7
|
1,140
|
883.4
|
755
|
Enterprise Value (EV)
1 |
1,863
|
2,325
|
2,310
|
2,588
|
2,275
|
2,107
|
P/E ratio
|
5.89
x
|
6.25
x
|
5.32
x
|
7.43
x
|
8.1
x
|
13.7
x
|
Yield
|
2.27%
|
-
|
2.43%
|
-
|
1.28%
|
-
|
Capitalization / Revenue
|
2.8
x
|
4.37
x
|
4.34
x
|
6.24
x
|
4.68
x
|
3.82
x
|
EV / Revenue
|
11.4
x
|
14.2
x
|
12.9
x
|
14.2
x
|
12.1
x
|
10.7
x
|
EV / EBITDA
|
18.3
x
|
22.3
x
|
19.7
x
|
21.4
x
|
19.1
x
|
16.7
x
|
EV / FCF
|
26.3
x
|
40.5
x
|
47.4
x
|
58.5
x
|
75.6
x
|
35.6
x
|
FCF Yield
|
3.8%
|
2.47%
|
2.11%
|
1.71%
|
1.32%
|
2.81%
|
Price to Book
|
0.82
x
|
1.03
x
|
0.93
x
|
1.16
x
|
0.73
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
3,475
|
3,775
|
3,775
|
3,775
|
3,775
|
3,775
|
Reference price
2 |
132.0
|
190.0
|
206.0
|
302.0
|
234.0
|
200.0
|
Announcement Date
|
3/27/19
|
3/25/20
|
3/22/21
|
3/1/22
|
3/20/23
|
3/19/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
163.6
|
164.2
|
179.2
|
182.7
|
188.7
|
197.4
|
EBITDA
1 |
101.7
|
104.3
|
117.1
|
120.9
|
119.1
|
126
|
EBIT
1 |
101.7
|
104.2
|
117
|
120.8
|
119
|
125.9
|
Operating Margin
|
62.15%
|
63.47%
|
65.26%
|
66.13%
|
63.08%
|
63.77%
|
Earnings before Tax (EBT)
1 |
149
|
198.1
|
273.7
|
274.3
|
166.3
|
114.4
|
Net income
1 |
77.94
|
105.8
|
146.2
|
153.3
|
109
|
55.22
|
Net margin
|
47.65%
|
64.47%
|
81.59%
|
83.95%
|
57.78%
|
27.97%
|
EPS
2 |
22.43
|
30.42
|
38.73
|
40.62
|
28.88
|
14.63
|
Free Cash Flow
1 |
70.71
|
57.45
|
48.7
|
44.2
|
30.11
|
59.17
|
FCF margin
|
43.23%
|
34.99%
|
27.17%
|
24.2%
|
15.96%
|
29.97%
|
FCF Conversion (EBITDA)
|
69.55%
|
55.08%
|
41.59%
|
36.56%
|
25.28%
|
46.98%
|
FCF Conversion (Net income)
|
90.72%
|
54.28%
|
33.3%
|
28.82%
|
27.62%
|
107.15%
|
Dividend per Share
2 |
3.000
|
-
|
5.000
|
-
|
3.000
|
-
|
Announcement Date
|
3/27/19
|
3/25/20
|
3/22/21
|
3/1/22
|
3/20/23
|
3/19/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
1,404
|
1,607
|
1,533
|
1,448
|
1,392
|
1,352
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
13.81
x
|
15.41
x
|
13.09
x
|
11.97
x
|
11.69
x
|
10.74
x
|
Free Cash Flow
1 |
70.7
|
57.4
|
48.7
|
44.2
|
30.1
|
59.2
|
ROE (net income / shareholders' equity)
|
14.1%
|
15.2%
|
18.3%
|
16.5%
|
8.64%
|
4.7%
|
ROA (Net income/ Total Assets)
|
2.53%
|
2.34%
|
2.34%
|
2.25%
|
2.05%
|
2.03%
|
Assets
1 |
3,083
|
4,518
|
6,262
|
6,817
|
5,323
|
2,714
|
Book Value Per Share
2 |
161.0
|
185.0
|
221.0
|
261.0
|
322.0
|
324.0
|
Cash Flow per Share
2 |
6.970
|
7.690
|
22.00
|
33.40
|
40.00
|
77.70
|
Capex
1 |
0.01
|
0.11
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.01%
|
0.07%
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/27/19
|
3/25/20
|
3/22/21
|
3/1/22
|
3/20/23
|
3/19/24
|
|
1st Jan change
|
Capi.
|
---|
| -5.00% | 103M | | -7.37% | 3.24B | | -6.33% | 2.43B | | -7.63% | 1.72B | | -22.06% | 1.62B | | +12.83% | 1.01B | | +5.04% | 902M | | -4.76% | 694M | | -13.42% | 591M | | 0.00% | 462M |
Office Real Estate Development
|