|
Market Closed -
Nasdaq Copenhagen
08:50:00 26/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 310.00 DKK | -1.59% |
|
-5.89% | -13.41% |
| 14/08 | Handelsbanken raises Netcompany to buy (hold), target price 385 Danish kroner (345) | FW |
| 14/08 | DNB Carnegie cuts its price target for Netcompany to 410 Danish kroner (420), reiterates buy | 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 | 13,825 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -15.72% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 17,038 | 16,629 | 16,147 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -9.03% | -2.41% | -2.9% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 18.3x | 13.5x | 10.7x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 4.11x | 3.31x | 2.82x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.4x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.44x | 1.34x | 1.25x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.78x | 1.61x | 1.46x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 10.8x | 8.82x | 7.41x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 16.1x | 11.5x | 9.52x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 31.6x | 16.1x | 13.1x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 3.17% | 6.2% | 7.63% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.314 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.42% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 16.91 | 22.88 | 29.1 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.52% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,577 | 10,322 | 11,045 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,570 | 1,886 | 2,179 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,058 | 1,444 | 1,695 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 766 | 995.2 | 1,209 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 3,213 | 2,803 | 2,321 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 310.00 | 310.00 | 310.00 |
| Nbr of stocks (in thousands) | 49,170 | 49,143 | 49,567 | 47,286 | 45,822 | 44,598 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.62x | 1.8x | 10.99x | -.--% | 219.3Cr | |
| 22.99x | 3.75x | 13.1x | 2.89% | 22TCr | |
| 13.89x | 1.53x | 8.04x | 3.45% | 11TCr | |
| -110.9x | 17.62x | 101.92x | -.--% | 11TCr | |
| 14.88x | 2.72x | 10.28x | 5.53% | 8.71TCr | |
| 20.5x | 5.37x | 13.2x | 2.78% | 6.24TCr | |
| 14.99x | 2.19x | 9.27x | 5.2% | 4.86TCr | |
| 21.04x | 1.72x | 10.6x | 1.44% | 4.06TCr | |
| 20.19x | 1.53x | 9.69x | 0.92% | 3.87TCr | |
| 18.16x | 2.3x | 11.01x | 4.81% | 3.73TCr | |
| Average | 5.44x | 4.05x | 19.81x | 2.7% | 7.62TCr | |
| Weighted average by Cap. | 0.18x | 5.03x | 24.18x | 2.91% |
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
Select your edition
All financial news and data tailored to specific country editions
