Market Closed -
Nasdaq Copenhagen
08:03:21 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
81.5
DKK
|
+1.24%
|
|
0.00%
|
-10.44%
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
466.7
|
287.9
|
315.6
|
271.8
|
252.1
|
178.5
|
Enterprise Value (EV)
1 |
344.4
|
233.8
|
248
|
237.2
|
261
|
193.2
|
P/E ratio
|
32.1
x
|
-19.7
x
|
13.1
x
|
-13.1
x
|
-140
x
|
-38.7
x
|
Yield
|
3.83%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.1
x
|
1.06
x
|
1.23
x
|
1.08
x
|
0.66
x
|
0.51
x
|
EV / Revenue
|
1.55
x
|
0.86
x
|
0.96
x
|
0.94
x
|
0.68
x
|
0.55
x
|
EV / EBITDA
|
21.7
x
|
-141
x
|
1,170
x
|
-15.8
x
|
13.2
x
|
-22.3
x
|
EV / FCF
|
25.1
x
|
-5.49
x
|
-16.5
x
|
-9.73
x
|
19.9
x
|
-5.48
x
|
FCF Yield
|
3.98%
|
-18.2%
|
-6.06%
|
-10.3%
|
5.03%
|
-18.3%
|
Price to Book
|
1.88
x
|
1.33
x
|
1.33
x
|
1.25
x
|
1.15
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
1,788
|
1,788
|
1,788
|
1,788
|
1,788
|
1,788
|
Reference price
2 |
261.0
|
161.0
|
176.5
|
152.0
|
141.0
|
99.80
|
Announcement Date
|
20/12/18
|
20/12/19
|
22/12/20
|
21/12/21
|
20/12/22
|
20/12/23
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
221.8
|
271.3
|
257.3
|
252.2
|
383.1
|
353.3
|
EBITDA
1 |
15.86
|
-1.659
|
0.212
|
-15.03
|
19.73
|
-8.667
|
EBIT
1 |
5.722
|
-14.18
|
-14.71
|
-32.89
|
-4.604
|
-16.13
|
Operating Margin
|
2.58%
|
-5.23%
|
-5.72%
|
-13.04%
|
-1.2%
|
-4.57%
|
Earnings before Tax (EBT)
1 |
9.593
|
-19.66
|
35.85
|
-29.32
|
-1.353
|
-3.161
|
Net income
1 |
14.53
|
-14.64
|
24.04
|
-20.78
|
-1.804
|
-4.61
|
Net margin
|
6.55%
|
-5.4%
|
9.34%
|
-8.24%
|
-0.47%
|
-1.3%
|
EPS
2 |
8.126
|
-8.190
|
13.44
|
-11.62
|
-1.009
|
-2.578
|
Free Cash Flow
1 |
13.71
|
-42.62
|
-15.02
|
-24.38
|
13.13
|
-35.28
|
FCF margin
|
6.18%
|
-15.71%
|
-5.84%
|
-9.67%
|
3.43%
|
-9.98%
|
FCF Conversion (EBITDA)
|
86.4%
|
-
|
-
|
-
|
66.52%
|
-
|
FCF Conversion (Net income)
|
94.33%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/12/18
|
20/12/19
|
22/12/20
|
21/12/21
|
20/12/22
|
20/12/23
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
8.86
|
14.7
|
Net Cash position
1 |
122
|
54.1
|
67.6
|
34.6
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4487
x
|
-1.698
x
|
Free Cash Flow
1 |
13.7
|
-42.6
|
-15
|
-24.4
|
13.1
|
-35.3
|
ROE (net income / shareholders' equity)
|
3.06%
|
-6.31%
|
11.7%
|
-9.12%
|
-1.07%
|
-2.15%
|
ROA (Net income/ Total Assets)
|
1.2%
|
-3.15%
|
-3.31%
|
-7.29%
|
-0.88%
|
-2.72%
|
Assets
1 |
1,213
|
464.6
|
-727.1
|
285.2
|
204.7
|
169.4
|
Book Value Per Share
2 |
139.0
|
121.0
|
133.0
|
122.0
|
122.0
|
117.0
|
Cash Flow per Share
2 |
6.430
|
1.680
|
4.030
|
2.060
|
6.650
|
18.60
|
Capex
1 |
9.3
|
14.2
|
23.6
|
11.1
|
19.1
|
21.2
|
Capex / Sales
|
4.19%
|
5.24%
|
9.19%
|
4.42%
|
4.99%
|
6%
|
Announcement Date
|
20/12/18
|
20/12/19
|
22/12/20
|
21/12/21
|
20/12/22
|
20/12/23
|
|
1st Jan change
|
Capi.
|
---|
| -10.44% | 21.05M | | +21.31% | 5.58B | | -8.99% | 4.55B | | -2.51% | 3.6B | | -0.50% | 2.11B | | -13.78% | 1.28B | | -9.05% | 978M | | -7.02% | 927M | | -5.37% | 588M | | -25.35% | 453M |
Cellular Fiber
|