Market Closed -
Nasdaq Copenhagen
08:29:32 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
326.5
DKK
|
-1.21%
|
|
+2.51%
|
-29.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,182
|
2,627
|
5,806
|
4,528
|
3,396
|
2,384
|
-
|
Enterprise Value (EV)
1 |
3,103
|
2,755
|
5,769
|
5,602
|
3,396
|
3,578
|
3,602
|
P/E ratio
|
34.1
x
|
11.8
x
|
11
x
|
6.89
x
|
9.82
x
|
14.2
x
|
10.4
x
|
Yield
|
4.68%
|
7.78%
|
5.66%
|
7.26%
|
-
|
5.79%
|
7.22%
|
Capitalization / Revenue
|
0.19
x
|
0.23
x
|
0.47
x
|
0.33
x
|
0.26
x
|
0.19
x
|
0.19
x
|
EV / Revenue
|
0.27
x
|
0.24
x
|
0.47
x
|
0.4
x
|
0.26
x
|
0.29
x
|
0.29
x
|
EV / EBITDA
|
5.77
x
|
4.33
x
|
6.33
x
|
4.77
x
|
3.9
x
|
5.93
x
|
5.28
x
|
EV / FCF
|
1,65,06,326
x
|
37,74,500
x
|
90,14,115
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.37
x
|
1.55
x
|
2.98
x
|
2.35
x
|
-
|
1.28
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
7,298
|
7,298
|
7,303
|
7,303
|
7,303
|
7,303
|
-
|
Reference price
2 |
299.0
|
360.0
|
795.0
|
620.0
|
465.0
|
330.5
|
330.5
|
Announcement Date
|
06/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
11,679
|
11,465
|
12,354
|
13,863
|
13,031
|
12,328
|
12,582
|
EBITDA
1 |
538
|
637
|
911
|
1,175
|
871
|
603.3
|
682.2
|
EBIT
1 |
260
|
248
|
672
|
909
|
558
|
305.7
|
387.6
|
Operating Margin
|
2.23%
|
2.16%
|
5.44%
|
6.56%
|
4.28%
|
2.48%
|
3.08%
|
Earnings before Tax (EBT)
1 |
120
|
300
|
622
|
858
|
468
|
221.1
|
301.7
|
Net income
1 |
64
|
222
|
531
|
660
|
347
|
170.2
|
232.3
|
Net margin
|
0.55%
|
1.94%
|
4.3%
|
4.76%
|
2.66%
|
1.38%
|
1.85%
|
EPS
2 |
8.770
|
30.38
|
72.50
|
90.05
|
47.34
|
23.23
|
31.70
|
Free Cash Flow
|
188
|
730
|
640
|
-
|
-
|
-
|
-
|
FCF margin
|
1.61%
|
6.37%
|
5.18%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
34.94%
|
114.6%
|
70.25%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
293.75%
|
328.83%
|
120.53%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
14.00
|
28.00
|
45.00
|
45.00
|
-
|
19.12
|
23.86
|
Announcement Date
|
06/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
---|
Net sales
1 |
2,872
|
3,380
|
3,462
|
EBITDA
1 |
237
|
259
|
281
|
EBIT
1 |
179
|
197
|
222
|
Operating Margin
|
6.23%
|
5.83%
|
6.41%
|
Earnings before Tax (EBT)
|
159
|
184
|
-
|
Net income
|
124
|
159
|
-
|
Net margin
|
4.32%
|
4.7%
|
-
|
EPS
|
16.93
|
21.71
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
15/10/21
|
10/02/22
|
21/04/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
921
|
128
|
-
|
1,074
|
-
|
1,193
|
1,217
|
Net Cash position
1 |
-
|
-
|
37
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.712
x
|
0.2009
x
|
-
|
0.914
x
|
-
|
1.978
x
|
1.785
x
|
Free Cash Flow
|
188
|
730
|
640
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.87%
|
13.5%
|
29.1%
|
34%
|
-
|
9.93%
|
12%
|
ROA (Net income/ Total Assets)
|
2.64%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
2,423
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
218.0
|
232.0
|
267.0
|
263.0
|
-
|
258.0
|
271.0
|
Cash Flow per Share
|
40.80
|
111.0
|
107.0
|
-
|
-
|
-
|
-
|
Capex
1 |
110
|
33
|
143
|
167
|
-
|
213
|
218
|
Capex / Sales
|
0.94%
|
0.29%
|
1.16%
|
1.2%
|
-
|
1.73%
|
1.73%
|
Announcement Date
|
06/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
Last Close Price
326.5
DKK Average target price
410
DKK Spread / Average Target +25.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -29.78% | 346M | | +9.25% | 12.98B | | +33.84% | 6.84B | | +35.87% | 4.63B | | -4.35% | 941M | | +85.37% | 586M | | +16.13% | 476M | | +31.07% | 461M | | -16.09% | 426M | | +28.92% | 390M |
Building Contractors
|