Real-time Estimate
Cboe Europe
09:16:54 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
124.3
DKK
|
+0.40%
|
|
-1.89%
|
+16.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,953
|
7,351
|
10,275
|
12,847
|
12,546
|
14,425
|
-
|
-
|
Enterprise Value (EV)
1 |
7,953
|
7,351
|
10,275
|
12,847
|
12,546
|
14,425
|
14,425
|
14,425
|
P/E ratio
|
7.89
x
|
10.7
x
|
7.89
x
|
9.5
x
|
5.36
x
|
6.67
x
|
7.5
x
|
7.87
x
|
Yield
|
5.41%
|
2.51%
|
5.98%
|
4.23%
|
9.38%
|
7.35%
|
6.79%
|
6.3%
|
Capitalization / Revenue
|
2.38
x
|
2.21
x
|
2.69
x
|
3.1
x
|
2.22
x
|
2.53
x
|
2.64
x
|
2.71
x
|
EV / Revenue
|
2.38
x
|
2.21
x
|
2.69
x
|
3.1
x
|
2.22
x
|
2.53
x
|
2.64
x
|
2.71
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.89
x
|
0.77
x
|
0.96
x
|
-
|
0.98
x
|
1.06
x
|
1.01
x
|
0.96
x
|
Nbr of stocks (in thousands)
|
122,916
|
122,927
|
122,911
|
120,742
|
117,689
|
116,518
|
-
|
-
|
Reference price
2 |
64.70
|
59.80
|
83.60
|
106.4
|
106.6
|
123.8
|
123.8
|
123.8
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,338
|
3,326
|
3,818
|
4,145
|
5,658
|
5,701
|
5,457
|
5,316
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,324
|
1,227
|
1,581
|
1,808
|
3,108
|
2,995
|
2,696
|
2,477
|
Operating Margin
|
39.66%
|
36.89%
|
41.41%
|
43.62%
|
54.93%
|
52.53%
|
49.4%
|
46.6%
|
Earnings before Tax (EBT)
1 |
1,302
|
918
|
1,701
|
1,730
|
3,141
|
2,923
|
2,453
|
2,227
|
Net income
1 |
1,059
|
737
|
1,368
|
1,370
|
2,374
|
2,147
|
1,827
|
1,657
|
Net margin
|
31.73%
|
22.16%
|
35.83%
|
33.05%
|
41.96%
|
37.66%
|
33.48%
|
31.17%
|
EPS
2 |
8.200
|
5.600
|
10.60
|
11.20
|
19.90
|
18.57
|
16.50
|
15.73
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.500
|
1.500
|
5.000
|
4.500
|
10.00
|
9.100
|
8.400
|
7.800
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
931
|
977
|
915
|
868
|
1,021
|
1,342
|
1,357
|
1,414
|
1,486
|
1,400
|
1,500
|
1,429
|
1,390
|
1,382
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
418
|
407
|
322
|
284
|
470
|
732
|
729
|
790
|
879
|
709
|
831
|
750
|
754
|
659
|
Operating Margin
|
44.9%
|
41.66%
|
35.19%
|
32.72%
|
46.03%
|
54.55%
|
53.72%
|
55.87%
|
59.15%
|
50.64%
|
55.4%
|
52.48%
|
54.24%
|
47.68%
|
Earnings before Tax (EBT)
1 |
433
|
412
|
329
|
279
|
447
|
675
|
727
|
795
|
904
|
714
|
831
|
740
|
729
|
622
|
Net income
1 |
332
|
334
|
276
|
231
|
350
|
536
|
557
|
621
|
693
|
550
|
613
|
544
|
535
|
455
|
Net margin
|
35.66%
|
34.19%
|
30.16%
|
26.61%
|
34.28%
|
39.94%
|
41.05%
|
43.92%
|
46.64%
|
39.29%
|
40.87%
|
38.07%
|
38.49%
|
32.92%
|
EPS
2 |
2.700
|
2.600
|
2.200
|
1.700
|
2.900
|
4.400
|
4.500
|
5.100
|
5.700
|
4.500
|
5.210
|
4.620
|
4.550
|
3.860
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/10/22
|
5/5/22
|
8/18/22
|
11/3/22
|
2/9/23
|
5/3/23
|
8/17/23
|
11/1/23
|
2/7/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.7%
|
7.4%
|
12.9%
|
12.5%
|
19.7%
|
16.5%
|
13.8%
|
12.5%
|
ROA (Net income/ Total Assets)
|
1.1%
|
0.7%
|
1.2%
|
-
|
1.8%
|
-
|
-
|
-
|
Assets
1 |
96,273
|
105,286
|
114,000
|
-
|
131,889
|
-
|
-
|
-
|
Book Value Per Share
2 |
72.40
|
78.10
|
87.00
|
-
|
109.0
|
117.0
|
123.0
|
129.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
123.8
DKK Average target price
125
DKK Spread / Average Target +0.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.89% | 2.07B | | +13.63% | 555B | | +11.52% | 295B | | +10.73% | 247B | | +21.50% | 209B | | +18.46% | 172B | | +9.68% | 165B | | +9.39% | 156B | | +0.01% | 139B | | -11.07% | 139B |
Other Banks
|