Valuation ISS A/S

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 08:50:00 12/06/2026 pm IST			5-day change	1st Jan Change
264.00 ^DKK	+0.61%		+4.60%	+21.55%

09/06	ISS loses UK healthcare contract - set to expire in Q3	FW
09/06	ISS secures facility management contract with Upplands-Bro municipality	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,087	27,211	23,899	23,168	35,081	41,466	-	-
Change	-	17.86%	-12.17%	-3.06%	51.42%	18.2%	-	-
Enterprise Value (EV) ¹	36,538	38,751	36,684	34,508	48,308	55,772	55,381	54,622
Change	-	6.05%	-5.33%	-5.93%	39.99%	15.45%	-0.7%	-1.37%
P/E Ratio	37.9x	13.4x	86x	9.31x	14.1x	13.7x	12.2x	10.8x
PBR	3.04x	2.68x	2.21x	2.19x	3.72x	4.47x	3.98x	3.54x
PEG	-	0x	-1x	0x	1.53x	0.6x	0.9x	0.8x
Capitalization / Revenue	0.32x	0.36x	0.3x	0.28x	0.41x	0.46x	0.44x	0.42x
EV / Revenue	0.51x	0.51x	0.47x	0.41x	0.57x	0.62x	0.59x	0.56x
EV / EBITDA	10.3x	8.88x	7.66x	6.18x	8.44x	8.88x	8.36x	7.87x
EV / EBIT	20.6x	13.5x	11.1x	8.33x	11.6x	11.9x	11.2x	10.5x
EV / FCF	21.1x	22.3x	20.7x	11.2x	14.5x	17.2x	16.1x	14.5x
FCF Yield	4.75%	4.47%	4.84%	8.96%	6.88%	5.82%	6.23%	6.89%
Dividend per Share ²	-	2.1	2.3	3.1	3.2	4.158	4.678	5.258
Rate of return	-	1.43%	1.78%	2.36%	1.47%	1.57%	1.77%	1.99%
EPS ²	3.3	11	1.5	14.1	15.4	19.21	21.69	24.53
Distribution rate	-	19.1%	153%	22%	20.8%	21.6%	21.6%	21.4%
Net sales ¹	71,363	76,538	78,681	83,761	84,684	89,785	93,933	97,769
EBITDA ¹	3,536	4,364	4,789	5,585	5,724	6,284	6,627	6,945
EBIT ¹	1,776	2,876	3,300	4,143	4,169	4,667	4,947	5,204
Net income ¹	615	2,058	279	2,589	2,603	3,042	3,232	3,452
Net Debt ¹	13,451	11,540	12,785	11,340	13,227	14,307	13,916	13,156
Reference price ²	125.00	147.30	128.95	131.30	217.20	264.00	264.00	264.00
Nbr of stocks (in thousands)	1,84,698	1,84,729	1,85,333	1,76,448	1,61,513	1,57,067	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ISS A/S	13.74x	0.62x	8.88x	1.58%	642.56Cr
CINTAS CORPORATION	36.07x	6.48x	23.4x	0.96%	7.05TCr
RB GLOBAL, INC.	37.32x	4.46x	14.55x	1.2%	2.01TCr
JACOBS SOLUTIONS INC.	29.32x	1.2x	12.23x	1.12%	1.5TCr
BUREAU VERITAS SA	17.79x	1.92x	9.51x	3.9%	1.31TCr
INTERTEK GROUP PLC	24.46x	2.76x	11.85x	3.06%	1.17TCr
ALS LIMITED	25.81x	3.54x	13.66x	2.27%	806.88Cr
GENPACT LIMITED	9.04x	1.03x	5.47x	2.34%	543.44Cr
DKSH HOLDING AG	17.36x	0.38x	8.63x	4.19%	509.49Cr
Average	23.43x	2.49x	12.02x	2.29%	1.73TCr
Weighted average by Cap.	30.15x	4.26x	16.92x	1.66%