Market Closed -
Nasdaq Copenhagen
08:29:43 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
290.6
DKK
|
+1.61%
|
|
+2.04%
|
-9.47%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
567.4
|
629.4
|
686.3
|
932.6
|
2,033
|
1,502
|
Enterprise Value (EV)
1 |
710.8
|
1,054
|
1,030
|
1,584
|
2,005
|
1,546
|
P/E ratio
|
19.9
x
|
33.3
x
|
8.17
x
|
4.68
x
|
2.85
x
|
3.86
x
|
Yield
|
2.17%
|
2.35%
|
8.16%
|
10.9%
|
21.5%
|
14%
|
Capitalization / Revenue
|
0.23
x
|
0.24
x
|
0.26
x
|
0.26
x
|
0.38
x
|
0.41
x
|
EV / Revenue
|
0.29
x
|
0.41
x
|
0.4
x
|
0.45
x
|
0.38
x
|
0.42
x
|
EV / EBITDA
|
9.81
x
|
10
x
|
5.46
x
|
5.38
x
|
2.68
x
|
4.02
x
|
EV / FCF
|
-4.31
x
|
45.2
x
|
5.31
x
|
-53
x
|
3.24
x
|
8.66
x
|
FCF Yield
|
-23.2%
|
2.21%
|
18.8%
|
-1.89%
|
30.9%
|
11.5%
|
Price to Book
|
0.68
x
|
0.73
x
|
0.76
x
|
0.94
x
|
1.53
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
40,075
|
39,339
|
37,883
|
36,796
|
33,780
|
31,596
|
Reference price
2 |
14.16
|
16.00
|
18.12
|
25.35
|
60.17
|
47.53
|
Announcement Date
|
05/03/19
|
04/03/20
|
04/03/21
|
03/03/22
|
10/02/23
|
08/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
2,455
|
2,584
|
2,598
|
3,552
|
5,312
|
3,692
|
EBITDA
1 |
72.44
|
105.4
|
188.7
|
294.5
|
748
|
384.3
|
EBIT
1 |
28.14
|
60
|
140.1
|
251.1
|
718.3
|
345.2
|
Operating Margin
|
1.15%
|
2.32%
|
5.39%
|
7.07%
|
13.52%
|
9.35%
|
Earnings before Tax (EBT)
1 |
32.44
|
24.1
|
92.7
|
210.7
|
751.9
|
410.2
|
Net income
1 |
28.76
|
19.2
|
86
|
204.5
|
743.5
|
400.1
|
Net margin
|
1.17%
|
0.74%
|
3.31%
|
5.76%
|
14%
|
10.84%
|
EPS
2 |
0.7100
|
0.4800
|
2.218
|
5.420
|
21.10
|
12.30
|
Free Cash Flow
1 |
-164.8
|
23.32
|
193.8
|
-29.91
|
618.6
|
178.6
|
FCF margin
|
-6.71%
|
0.9%
|
7.46%
|
-0.84%
|
11.64%
|
4.84%
|
FCF Conversion (EBITDA)
|
-
|
22.12%
|
102.72%
|
-
|
82.7%
|
46.47%
|
FCF Conversion (Net income)
|
-
|
121.46%
|
225.38%
|
-
|
83.2%
|
44.64%
|
Dividend per Share
2 |
0.3068
|
0.3754
|
1.479
|
2.753
|
12.93
|
6.673
|
Announcement Date
|
05/03/19
|
04/03/20
|
04/03/21
|
03/03/22
|
10/02/23
|
08/02/24
|
Fiscal Period: December |
2022 Q2
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
178.7
|
Net margin
|
-
|
EPS
2 |
5.110
|
Dividend per Share
|
-
|
Announcement Date
|
18/08/22
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
143
|
425
|
344
|
652
|
-
|
44.6
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
27.5
|
-
|
Leverage (Debt/EBITDA)
|
1.979
x
|
4.028
x
|
1.822
x
|
2.213
x
|
-
|
0.1161
x
|
Free Cash Flow
1 |
-165
|
23.3
|
194
|
-29.9
|
619
|
179
|
ROE (net income / shareholders' equity)
|
3.46%
|
2.28%
|
9.76%
|
21.6%
|
64%
|
31.6%
|
ROA (Net income/ Total Assets)
|
1.26%
|
2.34%
|
4.91%
|
7.34%
|
17.2%
|
8.46%
|
Assets
1 |
2,283
|
821
|
1,752
|
2,787
|
4,313
|
4,728
|
Book Value Per Share
2 |
20.70
|
21.90
|
23.90
|
27.00
|
39.40
|
37.90
|
Cash Flow per Share
2 |
4.620
|
5.320
|
8.770
|
11.20
|
25.00
|
17.70
|
Capex
1 |
203
|
146
|
99
|
248
|
328
|
350
|
Capex / Sales
|
8.26%
|
5.65%
|
3.81%
|
6.98%
|
6.18%
|
9.47%
|
Announcement Date
|
05/03/19
|
04/03/20
|
04/03/21
|
03/03/22
|
10/02/23
|
08/02/24
|
|
1st Jan change
|
Capi.
|
---|
| -9.47% | 1.3B | | +32.06% | 12.43B | | +28.76% | 4.3B | | +38.63% | 4B | | +16.79% | 2.78B | | +22.06% | 2.02B | | +17.91% | 1.87B | | -18.90% | 1.81B | | -0.41% | 1.65B | | +30.96% | 1.56B |
Deep Sea Freight
|