Valuation DEMT AS OTC Markets

Stocks

Delayed OTC Markets Other stock markets 08:21:16 05/10/2021 pm IST			5-day change	1st Jan Change
23.50 ^USD	-1.67%		-11.78%	-

06/07	Deutsche Bank Boosts Demant PT, Keeps Hold Rating	MT
06/07	Deutsche Bank raises the price target for Demant to 258 Danish kroner (226), reiterates hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	80,200	42,434	64,150	57,517	45,841	57,280	-	-
Change	-	-47.09%	51.17%	-10.34%	-20.3%	24.95%	-	-
Enterprise Value (EV) ¹	89,350	55,145	76,430	71,062	64,583	74,661	73,030	71,408
Change	-	-38.28%	38.6%	-7.02%	-9.12%	15.61%	-2.18%	-2.22%
P/E	31.3x	20.9x	36.8x	24x	29.4x	22.8x	18.4x	15.9x
PBR	9.67x	5.02x	7.07x	5.95x	4.58x	4.7x	3.85x	3.2x
PEG	-	-1.5x	-2.9x	0.7x	-0.9x	0.4x	0.8x	1x
Capitalization / Revenue	4.36x	2.15x	2.86x	2.57x	2x	2.22x	2.08x	1.96x
EV / Revenue	4.86x	2.8x	3.41x	3.17x	2.81x	2.89x	2.65x	2.44x
EV / EBITDA	19.7x	12.6x	13.9x	11.9x	12.1x	12.5x	11x	9.85x
EV / EBIT	26.4x	17.2x	18.4x	16.1x	16.3x	16.9x	14.9x	13.3x
EV / FCF	35.4x	34.1x	21.9x	20.4x	20.9x	31.6x	21.2x	19.1x
FCF Yield	2.83%	2.93%	4.56%	4.91%	4.79%	3.17%	4.72%	5.25%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	10.7	9.21	8.04	10.99	7.31	11.99	14.86	17.24
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	18,388	19,705	22,443	22,419	22,971	25,840	27,545	29,288
EBITDA ¹	4,536	4,383	5,482	5,963	5,351	5,994	6,659	7,247
EBIT ¹	3,386	3,207	4,148	4,404	3,960	4,405	4,910	5,364
Net income ¹	2,513	2,082	1,795	2,387	1,544	2,538	3,116	3,554
Net Debt ¹	9,150	12,711	12,280	13,545	18,742	17,381	15,750	14,128
Reference price ²	335.10	192.55	296.00	264.20	215.20	274.00	274.00	274.00
Nbr of stocks (in thousands)	2,39,330	2,20,381	2,16,722	2,17,703	2,13,014	2,10,899	-	-
Announcement Date	08/02/22	07/02/23	05/02/24	05/02/25	03/02/26	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABBOTT LABORATORIES	23.54x	3.53x	13.23x	2.68%	17TCr
MEDTRONIC PLC	18.59x	3.25x	11.45x	3.62%	10TCr
CENCORA, INC.	17.02x	0.19x	12.15x	0.77%	6.02TCr
HOYA CORPORATION	30.22x	7.3x	19.1x	1.33%	4.92TCr
BECTON, DICKINSON AND COMPANY	37.52x	2.99x	10.27x	2.56%	4.15TCr
MEDLINE INC.	38.58x	1.4x	12.34x	0.2%	3.41TCr
DEXCOM, INC.	30.26x	5.39x	17.19x	-.--%	2.86TCr
WEST PHARMACEUTICAL SERVICES, INC.	42x	7.27x	26.26x	0.25%	2.5TCr
TERUMO CORPORATION	20.12x	2.78x	10.81x	1.57%	2.06TCr
Average	28.65x	3.79x	14.75x	1.44%	5.89TCr
Weighted average by Cap.	25.60x	3.51x	13.74x	2.05%