Market Closed -
Nasdaq Copenhagen
10:59:35 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
269.5
DKK
|
-.--%
|
|
-2.18%
|
-.--%
|
Fiscal Period: December |
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,502
|
-
|
-
|
Enterprise Value (EV)
1 |
12,093
|
12,007
|
11,918
|
P/E ratio
|
14.8
x
|
13.2
x
|
12.4
x
|
Yield
|
3.49%
|
3.88%
|
4.1%
|
Capitalization / Revenue
|
1.41
x
|
1.35
x
|
1.29
x
|
EV / Revenue
|
2
x
|
1.9
x
|
1.81
x
|
EV / EBITDA
|
6.8
x
|
6.49
x
|
6.16
x
|
EV / FCF
|
31.7
x
|
30.2
x
|
27.5
x
|
FCF Yield
|
3.15%
|
3.31%
|
3.64%
|
Price to Book
|
1.24
x
|
1.18
x
|
1.12
x
|
Nbr of stocks (in thousands)
|
31,549
|
-
|
-
|
Reference price
2 |
269.5
|
269.5
|
269.5
|
Announcement Date
|
-
|
-
|
-
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,786
|
6,033
|
6,304
|
6,583
|
EBITDA
1 |
-
|
1,779
|
1,849
|
1,933
|
EBIT
1 |
-
|
927.2
|
978.3
|
1,017
|
Operating Margin
|
-
|
15.37%
|
15.52%
|
15.45%
|
Earnings before Tax (EBT)
1 |
-
|
763
|
874.3
|
924
|
Net income
1 |
705
|
563.2
|
651.9
|
690
|
Net margin
|
12.18%
|
9.33%
|
10.34%
|
10.48%
|
EPS
2 |
-
|
18.17
|
20.47
|
21.76
|
Free Cash Flow
1 |
-
|
381.3
|
397.7
|
433.3
|
FCF margin
|
-
|
6.32%
|
6.31%
|
6.58%
|
FCF Conversion (EBITDA)
|
-
|
21.44%
|
21.51%
|
22.42%
|
FCF Conversion (Net income)
|
-
|
67.71%
|
61%
|
62.8%
|
Dividend per Share
2 |
-
|
9.416
|
10.46
|
11.05
|
Announcement Date
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
3,590
|
3,505
|
3,415
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.019
x
|
1.895
x
|
1.767
x
|
Free Cash Flow
1 |
-
|
381
|
398
|
433
|
ROE (net income / shareholders' equity)
|
-
|
9.54%
|
9.2%
|
9.25%
|
ROA (Net income/ Total Assets)
|
-
|
4.72%
|
4.59%
|
4.63%
|
Assets
1 |
-
|
11,932
|
14,214
|
14,910
|
Book Value Per Share
2 |
-
|
217.0
|
229.0
|
241.0
|
Cash Flow per Share
2 |
-
|
46.80
|
48.70
|
51.70
|
Capex
1 |
-
|
980
|
1,069
|
1,112
|
Capex / Sales
|
-
|
16.24%
|
16.95%
|
16.89%
|
Announcement Date
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
269.5
DKK Average target price
296
DKK Spread / Average Target +9.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -.--% | 1.24B | | +40.32% | 37.2B | | +16.12% | 18.29B | | 0.00% | 13.47B | | +14.40% | 7.91B | | +36.17% | 7.15B | | -20.38% | 7.04B | | +35.89% | 6.93B | | +4.51% | 5.97B | | +10.80% | 4.21B |
Other Marine Port Services
|