Delayed
Nasdaq Copenhagen
03:48:31 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
11.95
DKK
|
-0.42%
|
|
-0.42%
|
+14.35%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
837.9
|
1,163
|
1,348
|
1,974
|
1,913
|
2,331
|
Enterprise Value (EV)
1 |
1,042
|
1,478
|
1,682
|
705.1
|
871.4
|
1,521
|
P/E ratio
|
8.73
x
|
3.54
x
|
15.3
x
|
11.2
x
|
14.7
x
|
8.04
x
|
Yield
|
-
|
8.33%
|
-
|
2.71%
|
1.78%
|
3.54%
|
Capitalization / Revenue
|
1.52
x
|
1.45
x
|
2.31
x
|
2.91
x
|
3.12
x
|
2.93
x
|
EV / Revenue
|
1.89
x
|
1.84
x
|
2.89
x
|
1.04
x
|
1.42
x
|
1.91
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.72
x
|
0.68
x
|
0.76
x
|
1.02
x
|
0.95
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
143,974
|
173,046
|
184,659
|
184,440
|
185,759
|
223,064
|
Reference price
2 |
5.820
|
6.720
|
7.300
|
10.70
|
10.30
|
10.45
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/24/22
|
2/23/23
|
2/22/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
550.4
|
801.4
|
583
|
677
|
613.5
|
795.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
105.7
|
344.4
|
124.3
|
202
|
145
|
303.8
|
Net income
1 |
121.9
|
349.2
|
113.1
|
197.5
|
149.3
|
295.6
|
Net margin
|
22.14%
|
43.58%
|
19.39%
|
29.18%
|
24.33%
|
37.14%
|
EPS
2 |
0.6666
|
1.900
|
0.4781
|
0.9569
|
0.7000
|
1.300
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.5600
|
-
|
0.2900
|
0.1833
|
0.3700
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/24/22
|
2/23/23
|
2/22/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
204
|
315
|
334
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
1,268
|
1,042
|
810
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.57%
|
20.5%
|
5.62%
|
9.3%
|
6.65%
|
11.5%
|
ROA (Net income/ Total Assets)
|
1.11%
|
2.96%
|
0.88%
|
1.47%
|
1.09%
|
1.96%
|
Assets
1 |
10,948
|
11,802
|
12,904
|
13,403
|
13,729
|
15,049
|
Book Value Per Share
2 |
8.090
|
9.930
|
9.650
|
10.50
|
10.90
|
11.50
|
Cash Flow per Share
2 |
2.330
|
2.110
|
1.390
|
8.160
|
8.100
|
5.910
|
Capex
|
-
|
-
|
2.66
|
-
|
0.96
|
2.22
|
Capex / Sales
|
-
|
-
|
0.46%
|
-
|
0.16%
|
0.28%
|
Announcement Date
|
2/28/19
|
2/28/20
|
2/26/21
|
2/24/22
|
2/23/23
|
2/22/24
|
|
1st Jan change
|
Capi.
|
---|
| +14.35% | 390M | | +21.96% | 596B | | +24.18% | 327B | | +17.28% | 269B | | +22.23% | 210B | | +21.72% | 180B | | +20.47% | 174B | | +5.73% | 158B | | +12.21% | 156B | | -4.24% | 148B |
Other Banks
|