Market Closed -
Nasdaq Copenhagen
10:59:30 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
100.5
DKK
|
-7.80%
|
|
-2.90%
|
+45.65%
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,802
|
1,343
|
941
|
686.3
|
807.3
|
-
|
-
|
Enterprise Value (EV)
1 |
1,802
|
1,223
|
867.2
|
548.6
|
807.3
|
807.3
|
807.3
|
P/E ratio
|
29.2
x
|
413
x
|
28
x
|
14.7
x
|
124
x
|
15.2
x
|
9.48
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
2.13%
|
3.45%
|
Capitalization / Revenue
|
-
|
2.94
x
|
1.42
x
|
0.88
x
|
1.36
x
|
1.08
x
|
0.86
x
|
EV / Revenue
|
-
|
2.94
x
|
1.42
x
|
0.88
x
|
1.36
x
|
1.08
x
|
0.86
x
|
EV / EBITDA
|
-
|
36.3
x
|
11
x
|
6.35
x
|
17.4
x
|
8.11
x
|
5.81
x
|
EV / FCF
|
-
|
244,999,756
x
|
-30,846,528
x
|
9,764,921
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
-
|
4.8
x
|
2.84
x
|
1.82
x
|
2.4
x
|
2.22
x
|
2.04
x
|
Nbr of stocks (in thousands)
|
8,341
|
8,140
|
8,183
|
8,209
|
8,033
|
-
|
-
|
Reference price
2 |
216.0
|
165.0
|
115.0
|
83.60
|
100.5
|
100.5
|
100.5
|
Announcement Date
|
11/24/20
|
11/30/21
|
11/29/22
|
11/30/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
457
|
663.3
|
783
|
595
|
747
|
940
|
EBITDA
1 |
-
|
37
|
85.36
|
108
|
46.3
|
99.5
|
139
|
EBIT
1 |
-
|
6
|
45.64
|
68
|
9.8
|
65.3
|
97.4
|
Operating Margin
|
-
|
1.31%
|
6.88%
|
8.68%
|
1.65%
|
8.74%
|
10.36%
|
Earnings before Tax (EBT)
1 |
-
|
-0.574
|
42.28
|
59.17
|
8.6
|
67.5
|
99.9
|
Net income
1 |
63.15
|
3.648
|
33.92
|
46.72
|
6.7
|
52.6
|
77.9
|
Net margin
|
-
|
0.8%
|
5.11%
|
5.97%
|
1.13%
|
7.04%
|
8.29%
|
EPS
2 |
7.400
|
0.4000
|
4.100
|
5.700
|
0.8100
|
6.630
|
10.60
|
Free Cash Flow
|
-
|
5.482
|
-30.51
|
70.28
|
-
|
-
|
-
|
FCF margin
|
-
|
1.2%
|
-4.6%
|
8.98%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
14.82%
|
-
|
65.08%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
150.27%
|
-
|
150.45%
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
2.140
|
3.470
|
Announcement Date
|
11/24/20
|
11/30/21
|
11/29/22
|
11/30/23
|
-
|
-
|
-
|
Fiscal Period: September |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
126.4
|
134.3
|
164.8
|
237.9
|
207.5
|
180
|
169.9
|
225.4
|
81.9
|
EBITDA
|
5
|
11.7
|
16.06
|
52.6
|
42
|
7.8
|
14.3
|
43.39
|
-
|
EBIT
|
-4.8
|
1.676
|
5.928
|
42.79
|
32.32
|
-1.919
|
4.396
|
33.1
|
-
|
Operating Margin
|
-3.8%
|
1.25%
|
3.6%
|
17.99%
|
15.57%
|
-1.07%
|
2.59%
|
14.69%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-3.238
|
-2.343
|
1.416
|
38.08
|
17.5
|
-2.902
|
3.088
|
29.03
|
-
|
Net margin
|
-2.56%
|
-1.74%
|
0.86%
|
16.01%
|
8.43%
|
-1.61%
|
1.82%
|
12.88%
|
-
|
EPS
|
-0.4000
|
-0.3000
|
0.2000
|
4.600
|
2.100
|
-0.4000
|
0.4000
|
3.600
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/27/22
|
5/3/22
|
8/30/22
|
11/29/22
|
1/27/23
|
5/2/23
|
8/29/23
|
11/30/23
|
1/25/24
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
120
|
73.8
|
138
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
5.48
|
-30.5
|
70.3
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
1.1%
|
10.9%
|
13.2%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
34.40
|
40.50
|
45.90
|
41.90
|
45.20
|
49.30
|
Cash Flow per Share
2 |
-
|
5.360
|
-0
|
11.80
|
11.50
|
11.60
|
15.20
|
Capex
|
-
|
18.6
|
30.5
|
26.7
|
-
|
-
|
-
|
Capex / Sales
|
-
|
4.06%
|
4.6%
|
3.41%
|
-
|
-
|
-
|
Announcement Date
|
11/24/20
|
11/30/21
|
11/29/22
|
11/30/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +45.65% | 117M | | -0.11% | 2,948B | | +12.05% | 55.84B | | -5.35% | 14.59B | | -27.87% | 5.22B | | -2.41% | 3.42B | | +70.22% | 1.08B | | +22.95% | 756M | | +25.50% | 403M | | -50.00% | 115M |
Phones & Smart Phones
|