Market Closed -
Nasdaq Copenhagen
08:29:42 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
127.8
DKK
|
+2.90%
|
|
+0.63%
|
+19.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,953
|
7,351
|
10,275
|
12,847
|
12,546
|
14,881
|
-
|
-
|
Enterprise Value (EV)
1 |
7,953
|
7,351
|
10,275
|
12,847
|
12,546
|
14,881
|
14,881
|
14,881
|
P/E ratio
|
7.89
x
|
10.7
x
|
7.89
x
|
9.5
x
|
5.36
x
|
6.88
x
|
7.75
x
|
8.12
x
|
Yield
|
5.41%
|
2.51%
|
5.98%
|
4.23%
|
9.38%
|
7.12%
|
6.57%
|
6.1%
|
Capitalization / Revenue
|
2.38
x
|
2.21
x
|
2.69
x
|
3.1
x
|
2.22
x
|
2.61
x
|
2.73
x
|
2.8
x
|
EV / Revenue
|
2.38
x
|
2.21
x
|
2.69
x
|
3.1
x
|
2.22
x
|
2.61
x
|
2.73
x
|
2.8
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.89
x
|
0.77
x
|
0.96
x
|
-
|
0.98
x
|
1.1
x
|
1.04
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
1,22,916
|
1,22,927
|
1,22,911
|
1,20,742
|
1,17,689
|
1,16,438
|
-
|
-
|
Reference price
2 |
64.70
|
59.80
|
83.60
|
106.4
|
106.6
|
127.8
|
127.8
|
127.8
|
Announcement Date
|
06/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,338
|
3,326
|
3,818
|
4,145
|
5,658
|
5,701
|
5,457
|
5,316
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,324
|
1,227
|
1,581
|
1,808
|
3,108
|
2,995
|
2,696
|
2,477
|
Operating Margin
|
39.66%
|
36.89%
|
41.41%
|
43.62%
|
54.93%
|
52.53%
|
49.4%
|
46.6%
|
Earnings before Tax (EBT)
1 |
1,302
|
918
|
1,701
|
1,730
|
3,141
|
2,923
|
2,453
|
2,227
|
Net income
1 |
1,059
|
737
|
1,368
|
1,370
|
2,374
|
2,147
|
1,827
|
1,657
|
Net margin
|
31.73%
|
22.16%
|
35.83%
|
33.05%
|
41.96%
|
37.66%
|
33.48%
|
31.17%
|
EPS
2 |
8.200
|
5.600
|
10.60
|
11.20
|
19.90
|
18.57
|
16.50
|
15.73
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.500
|
1.500
|
5.000
|
4.500
|
10.00
|
9.100
|
8.400
|
7.800
|
Announcement Date
|
06/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
977
|
915
|
868
|
1,021
|
1,342
|
1,357
|
1,414
|
1,486
|
1,400
|
1,429
|
1,390
|
1,382
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
407
|
322
|
284
|
470
|
732
|
729
|
790
|
879
|
709
|
750
|
754
|
659
|
Operating Margin
|
41.66%
|
35.19%
|
32.72%
|
46.03%
|
54.55%
|
53.72%
|
55.87%
|
59.15%
|
50.64%
|
52.48%
|
54.24%
|
47.68%
|
Earnings before Tax (EBT)
1 |
412
|
329
|
279
|
447
|
675
|
727
|
795
|
904
|
714
|
740
|
729
|
622
|
Net income
1 |
334
|
276
|
231
|
350
|
536
|
557
|
621
|
693
|
550
|
544
|
535
|
455
|
Net margin
|
34.19%
|
30.16%
|
26.61%
|
34.28%
|
39.94%
|
41.05%
|
43.92%
|
46.64%
|
39.29%
|
38.07%
|
38.49%
|
32.92%
|
EPS
2 |
2.600
|
2.200
|
1.700
|
2.900
|
4.400
|
4.500
|
5.100
|
5.700
|
4.500
|
4.620
|
4.550
|
3.860
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/22
|
05/05/22
|
18/08/22
|
03/11/22
|
09/02/23
|
03/05/23
|
17/08/23
|
01/11/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.7%
|
7.4%
|
12.9%
|
12.5%
|
19.7%
|
16.5%
|
13.8%
|
12.5%
|
ROA (Net income/ Total Assets)
|
1.1%
|
0.7%
|
1.2%
|
-
|
1.8%
|
-
|
-
|
-
|
Assets
1 |
96,273
|
1,05,286
|
1,14,000
|
-
|
1,31,889
|
-
|
-
|
-
|
Book Value Per Share
2 |
72.40
|
78.10
|
87.00
|
-
|
109.0
|
117.0
|
123.0
|
129.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
127.8
DKK Average target price
125
DKK Spread / Average Target -2.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.89% | 2.07B | | +12.67% | 551B | | +9.53% | 291B | | +10.73% | 249B | | +21.56% | 208B | | +16.78% | 171B | | +10.32% | 166B | | +10.94% | 162B | | -10.36% | 138B | | +1.30% | 138B |
Other Banks
|