|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 312.80 DKK | -1.08% |
|
+2.56% | -12.63% |
| 25/06 | Danske Bank cuts Netcompany price target to 400 Danish kroner (425), reiterates buy - BN | FW |
| 08/06 | Citigroup trims Netcompany price target to DKK 370 (380), reiterates Neutral - BN | FW |
Company Valuation: Netcompany Group A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,640 | 14,458 | 11,182 | 16,030 | 16,404 | 14,222 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -13.3% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 17,037 | 16,579 | 16,072 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -9.04% | -2.69% | -3.05% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 16.1x | 13.5x | 10.6x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 4.06x | 3.4x | 2.89x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.7x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.5x | 1.39x | 1.31x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.8x | 1.62x | 1.48x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 10.4x | 8.64x | 7.33x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 13.8x | 11.1x | 9.3x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 21.2x | 15.7x | 12.5x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 4.72% | 6.38% | 7.97% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.396 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.44% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 19.69 | 23.47 | 29.86 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.68% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,454 | 10,204 | 10,889 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,636 | 1,918 | 2,191 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,230 | 1,488 | 1,729 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 889.8 | 1,022 | 1,243 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 2,816 | 2,357 | 1,851 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 316.20 | 316.20 | 316.20 |
| Nbr of stocks (in thousands) | 49,170 | 49,143 | 49,567 | 47,286 | 45,822 | 44,977 | - | - |
| Announcement Date | 25/01/22 | 25/01/23 | 25/01/24 | 28/01/25 | 03/02/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.06x | 1.8x | 10.41x | -.--% | 217.44Cr | |
| 29.68x | 4.73x | 16.51x | 2.2% | 29TCr | |
| -92.02x | 14.54x | 84.19x | -.--% | 9.11TCr | |
| 10.56x | 1.16x | 6.08x | 4.57% | 8.7TCr | |
| 13.49x | 2.45x | 9.1x | 6.14% | 7.99TCr | |
| 19.36x | 5.09x | 12.56x | 2.94% | 5.8TCr | |
| 13.92x | 2.03x | 8.51x | 5.59% | 4.57TCr | |
| 19.35x | 1.55x | 9.76x | 1.48% | 3.63TCr | |
| 20.15x | 1.48x | 9.46x | 0.98% | 3.56TCr | |
| 15.91x | 2.04x | 9.47x | 5.43% | 3.33TCr | |
| Average | 6.65x | 3.69x | 17.61x | 2.93% | 7.57TCr | |
| Weighted average by Cap. | 7.80x | 4.69x | 20.90x | 2.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NETC Stock
- Valuation Netcompany Group A/S
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
