Valuation DEMT AS OTC Markets

Stocks

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

20/08	UBS raises the target price for Demant to 300 Danish kroner (284), reiterates neutral	FW
19/08	Deutsche Bank raises target price for Demant, 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	63,059	-	-
Change	-	-47.09%	51.17%	-10.34%	-20.3%	37.56%	-	-
Enterprise Value (EV) ¹	89,350	55,145	76,430	71,062	64,583	80,598	78,676	77,051
Change	-	-38.28%	38.6%	-7.02%	-9.12%	24.8%	-2.38%	-2.07%
P/E	31.3x	20.9x	36.8x	24x	29.4x	23.5x	19.2x	16.5x
PBR	9.67x	5.02x	7.07x	5.95x	4.58x	5.05x	4.14x	3.46x
PEG	-	-1.5x	-2.9x	0.7x	-0.9x	0.3x	0.9x	1x
Capitalization / Revenue	4.36x	2.15x	2.86x	2.57x	2x	2.4x	2.25x	2.11x
EV / Revenue	4.86x	2.8x	3.41x	3.17x	2.81x	3.07x	2.81x	2.58x
EV / EBITDA	19.7x	12.6x	13.9x	11.9x	12.1x	13.4x	11.6x	10.4x
EV / EBIT	26.4x	17.2x	18.4x	16.1x	16.3x	17.2x	15.3x	13.8x
EV / FCF	35.4x	34.1x	21.9x	20.4x	20.9x	31.5x	22.5x	19.3x
FCF Yield	2.83%	2.93%	4.56%	4.91%	4.79%	3.18%	4.45%	5.17%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	10.7	9.21	8.04	10.99	7.31	12.74	15.59	18.1
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	18,388	19,705	22,443	22,419	22,971	26,265	28,021	29,858
EBITDA ¹	4,536	4,383	5,482	5,963	5,351	6,036	6,785	7,390
EBIT ¹	3,386	3,207	4,148	4,404	3,960	4,691	5,134	5,591
Net income ¹	2,513	2,082	1,795	2,387	1,544	2,687	3,261	3,717
Net Debt ¹	9,150	12,711	12,280	13,545	18,742	17,540	15,617	13,992
Reference price ²	335.10	192.55	296.00	264.20	215.20	299.00	299.00	299.00
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	28.91x	3.99x	15.44x	2.52%	18TCr
MEDTRONIC PLC	19.83x	3.61x	12.9x	3%	12TCr
CENCORA, INC.	17.7x	0.21x	12.92x	0.74%	6.08TCr
BECTON, DICKINSON AND COMPANY	35.83x	3.45x	11.82x	2.11%	4.95TCr
HOYA CORPORATION	27.35x	6.71x	17.3x	1.46%	4.83TCr
DEXCOM, INC.	34.65x	6.09x	19.13x	-.--%	3.3TCr
MEDLINE INC.	41.45x	1.23x	11.35x	0.23%	2.89TCr
WEST PHARMACEUTICAL SERVICES, INC.	42.56x	7.46x	26.77x	0.25%	2.55TCr
SARTORIUS STEDIM BIOTECH	48.45x	6.55x	21.07x	0.44%	2.18TCr
Average	32.97x	4.37x	16.52x	1.19%	6.26TCr
Weighted average by Cap.	28.62x	3.93x	15.21x	1.85%