Stock NNIT NNIT A/S
Add to a list
To use this feature you must be a member
Log inSign up

Financials NNIT A/S

Equities

NNIT

DK0060580512

IT Services & Consulting

Market Closed - Nasdaq Copenhagen
Other stock markets
 08:29:30 01/05/2024 pm IST 		5-day change 1st Jan Change
107.2 DKK +0.19% Intraday chart for NNIT A/S -1.65% +27.47%
14/03 NNIT A/S Appoints Christian Kanstrup as Member of Board of Directors and Announces Composition of Board of Directors and Board Committees CI
20/02 NNIT A/S Provides Earnings Guidance for the Year of 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,738 2,990 2,835 1,628 2,089 2,666 - -
Enterprise Value (EV) 1 3,201 3,413 3,348 2,511 2,166 2,541 2,358 2,111
P/E ratio 15.2 x 40 x -383 x -8.08 x 70.1 x 24.9 x 15.1 x -
Yield 3.58% 2.47% - - - 1.05% 1.59% 4.03%
Capitalization / Revenue 0.9 x 1.06 x 0.99 x 1.09 x 1.21 x 1.41 x 1.27 x -
EV / Revenue 1.05 x 1.21 x 1.16 x 1.67 x 1.25 x 1.34 x 1.13 x -
EV / EBITDA 6.43 x 8.55 x 9.27 x -11.4 x 28.9 x 12 x 7.52 x 5.03 x
EV / FCF 13.2 x 23.9 x 22.8 x - -19.9 x 36.9 x 11 x 7.57 x
FCF Yield 7.56% 4.19% 4.39% - -5.03% 2.71% 9.08% 13.2%
Price to Book 2.38 x 2.68 x 2.51 x 1.45 x 2.54 x 2.91 x 2.38 x 1.87 x
Nbr of stocks (in thousands) 24,536 24,591 24,694 24,779 24,838 24,869 - -
Reference price 2 111.6 121.6 114.8 65.70 84.10 107.2 107.2 107.2
Announcement Date 29/01/20 29/01/21 28/01/22 23/03/23 19/02/24 - - -
1DKK in Million2DKK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,058 2,830 2,877 1,500 1,728 1,892 2,092 -
EBITDA 1 497.6 399 361 -221 75 211.8 313.7 420
EBIT 1 239 165 142 -285 47 155.2 236.8 -
Operating Margin 7.82% 5.83% 4.94% -19% 2.72% 8.2% 11.31% -
Earnings before Tax (EBT) 1 231 102 -25 -294 6 154.3 263.8 376
Net income 1 182.7 76 -7 -202 30 118.2 204.3 293
Net margin 5.97% 2.69% -0.24% -13.47% 1.74% 6.25% 9.76% -
EPS 2 7.360 3.040 -0.3000 -8.130 1.200 4.300 7.110 -
Free Cash Flow 1 242 143 147 - -109 68.8 214 279
FCF margin 7.91% 5.05% 5.11% - -6.31% 3.64% 10.23% -
FCF Conversion (EBITDA) 48.63% 35.84% 40.72% - - 32.48% 68.21% 66.43%
FCF Conversion (Net income) 132.46% 188.16% - - - 58.19% 104.75% 95.22%
Dividend per Share 2 4.000 3.000 - - - 1.130 1.705 4.320
Announcement Date 29/01/20 29/01/21 28/01/22 23/03/23 19/02/24 - - -
1DKK in Million2DKK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 698 738 701 - 738 413 413 453 449
EBITDA 1 75 90 - - - 19 2 - 37
EBIT 21 37 -9 - 30 - - 10 -
Operating Margin 3.01% 5.01% -1.28% - 4.07% - - 2.21% -
Earnings before Tax (EBT) -4 -21 - - - - - - -
Net income -10 - - -47 - - - - -
Net margin -1.43% - - - - - - - -
EPS -0.0300 -0.2100 - -1.920 - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 03/11/21 28/01/22 06/05/22 12/08/22 02/11/22 04/05/23 30/08/23 09/11/23 19/02/24
1DKK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 463 423 513 883 77 - - -
Net Cash position 1 - - - - - 125 308 555
Leverage (Debt/EBITDA) 0.9305 x 1.06 x 1.421 x -3.995 x 1.027 x - - -
Free Cash Flow 1 242 143 147 - -109 68.8 214 279
ROE (net income / shareholders' equity) 16.2% 6.6% 3.15% 3.69% 9.14% 14.4% 20% 22.9%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 46.80 45.40 45.80 45.40 33.10 36.90 45.10 57.20
Cash Flow per Share 2 18.50 21.10 9.740 - -8.080 4.500 9.900 12.20
Capex 1 167 135 96 - 70 29.3 33.2 25
Capex / Sales 5.46% 4.77% 3.34% - 4.05% 1.55% 1.59% -
Announcement Date 29/01/20 29/01/21 28/01/22 23/03/23 19/02/24 - - -
1DKK in Million2DKK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NNIT A/S

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
107.2 DKK
Average target price
137.5 DKK
Spread / Average Target
+28.26%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
NNIT A/S Stock NNIT A/S
+27.47% 381M
ACCENTURE PLC Stock Accenture plc
-14.89% 189B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.43% 166B
IBM Stock IBM
+0.46% 152B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+6.16% 99.37B
RELX PLC Stock RELX PLC
+6.11% 77.36B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+15.71% 70.76B
INFOSYS LIMITED Stock Infosys Limited
-8.15% 70.46B
SNOWFLAKE INC. Stock Snowflake Inc.
-21.54% 51.83B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-6.60% 44.34B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. NNIT Stock
  4. Financials NNIT A/S