Real-time Estimate
Cboe Europe
05:24:10 2024-07-03 am EDT
|
5-day change
|
1st Jan Change
|
13.54
DKK
|
+0.41%
|
|
-2.04%
|
+12.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,115
|
11,301
|
19,631
|
17,325
|
18,346
|
20,437
|
-
|
-
|
Enterprise Value (EV)
1 |
10,115
|
11,301
|
19,631
|
17,325
|
18,346
|
20,437
|
20,437
|
20,437
|
P/E ratio
|
20.4
x
|
18.4
x
|
5.31
x
|
37.5
x
|
29.8
x
|
21.9
x
|
16
x
|
14.3
x
|
Yield
|
5.07%
|
16.3%
|
2.35%
|
2.67%
|
4.61%
|
5.08%
|
7.89%
|
6.93%
|
Capitalization / Revenue
|
1,885,291
x
|
2,065,708
x
|
3,630,648
x
|
1,806,354
x
|
-
|
-
|
-
|
-
|
EV / Revenue
|
1,885,291
x
|
2,065,708
x
|
3,630,648
x
|
1,806,354
x
|
-
|
-
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
22.6
x
|
18.3
x
|
32.8
x
|
34.2
x
|
-
|
15.2
x
|
11.9
x
|
11.3
x
|
FCF Yield
|
4.43%
|
5.45%
|
3.05%
|
2.92%
|
-
|
6.56%
|
8.38%
|
8.88%
|
Price to Book
|
2.01
x
|
2.19
x
|
1.43
x
|
1.26
x
|
1.32
x
|
1.53
x
|
1.62
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
170,999
|
153,971
|
1,540,888
|
1,539,977
|
1,537,817
|
1,514,988
|
-
|
-
|
Reference price
2 |
59.15
|
73.40
|
12.74
|
11.25
|
11.93
|
13.49
|
13.49
|
13.49
|
Announcement Date
|
1/30/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
5,365
|
5,471
|
5,407
|
9,591
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
607
|
880
|
803
|
1,163
|
1,412
|
1,546
|
1,977
|
2,078
|
Operating Margin
|
11.31%
|
16.08%
|
14.85%
|
12.13%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
569
|
833
|
698
|
633
|
881
|
1,216
|
1,676
|
1,804
|
Net income
1 |
452
|
616
|
598
|
506
|
612
|
936.5
|
1,243
|
1,338
|
Net margin
|
8.42%
|
11.26%
|
11.06%
|
5.28%
|
-
|
-
|
-
|
-
|
EPS
2 |
2.900
|
4.000
|
2.400
|
0.3000
|
0.4000
|
0.6163
|
0.8448
|
0.9418
|
Free Cash Flow
1 |
448
|
616
|
598
|
506
|
-
|
1,341
|
1,712
|
1,815
|
FCF margin
|
8.35%
|
11.26%
|
11.06%
|
5.28%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
99.12%
|
100%
|
100%
|
100%
|
-
|
143.2%
|
137.69%
|
135.66%
|
Dividend per Share
2 |
3.000
|
12.00
|
0.3000
|
0.3000
|
0.5500
|
0.6850
|
1.065
|
0.9350
|
Announcement Date
|
1/30/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
1,362
|
1,394
|
2,395
|
2,902
|
2,900
|
2,853
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
207
|
45
|
337
|
307
|
474
|
-
|
-
|
367
|
-
|
-
|
457.5
|
456
|
394
|
Operating Margin
|
15.2%
|
3.23%
|
14.07%
|
10.58%
|
16.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
198
|
-208
|
-185
|
144
|
882
|
146
|
338
|
202
|
195
|
287
|
367
|
341
|
278
|
Net income
1 |
176
|
-
|
-149
|
119
|
156
|
94
|
250
|
148
|
120
|
202
|
294
|
280
|
208
|
Net margin
|
12.92%
|
-
|
-6.22%
|
4.1%
|
5.38%
|
3.29%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.3000
|
0.2000
|
-0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.2000
|
0.1000
|
0.1000
|
0.1000
|
0.1600
|
0.1750
|
0.1500
|
Dividend per Share
2 |
0.3000
|
-
|
-
|
-
|
0.3000
|
-
|
-
|
-
|
0.5500
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
5/12/22
|
8/18/22
|
11/10/22
|
2/9/23
|
5/11/23
|
8/18/23
|
11/9/23
|
2/8/24
|
5/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
448
|
616
|
598
|
506
|
-
|
1,341
|
1,712
|
1,815
|
ROE (net income / shareholders' equity)
|
11.7%
|
14.1%
|
16.9%
|
7.7%
|
4.4%
|
6.9%
|
9.85%
|
11.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
1.59%
|
1.28%
|
-
|
2.4%
|
3.1%
|
3.3%
|
Assets
1 |
-
|
-
|
37,514
|
39,553
|
-
|
39,019
|
40,110
|
40,544
|
Book Value Per Share
2 |
29.40
|
33.60
|
8.890
|
8.930
|
9.060
|
8.830
|
8.330
|
8.290
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/30/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
13.49
DKK Average target price
16.75
DKK Spread / Average Target +24.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.07% | 2.94B | | +77.59% | 76.99B | | +11.19% | 49.99B | | +6.91% | 46.64B | | +14.43% | 42.27B | | +34.64% | 37.4B | | +105.99% | 37.54B | | +12.96% | 29.99B | | +28.52% | 25.59B | | -0.25% | 21.29B |
Other Property & Casualty Insurance
|