Market Closed -
Nasdaq Copenhagen
08:29:38 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
362
DKK
|
+0.50%
|
|
-1.52%
|
+23.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,291
|
7,947
|
11,967
|
16,510
|
16,106
|
19,551
|
-
|
-
|
Enterprise Value (EV)
1 |
8,291
|
7,947
|
11,967
|
16,510
|
16,106
|
19,551
|
19,551
|
19,551
|
P/E ratio
|
10.3
x
|
10.5
x
|
8.99
x
|
9.09
x
|
4.99
x
|
6.47
x
|
7.05
x
|
7
x
|
Yield
|
4.08%
|
2.97%
|
5.8%
|
5.73%
|
10.4%
|
8.01%
|
7.14%
|
7.18%
|
Capitalization / Revenue
|
2.14
x
|
2.01
x
|
2.53
x
|
3.01
x
|
2.19
x
|
2.65
x
|
2.79
x
|
2.8
x
|
EV / Revenue
|
2.14
x
|
2.01
x
|
2.53
x
|
3.01
x
|
2.19
x
|
2.65
x
|
2.79
x
|
2.8
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.76
x
|
0.68
x
|
0.97
x
|
1.25
x
|
1.07
x
|
1.22
x
|
1.17
x
|
1.1
x
|
Nbr of stocks (in thousands)
|
59,305
|
59,085
|
57,868
|
56,426
|
54,858
|
54,007
|
-
|
-
|
Reference price
2 |
139.8
|
134.5
|
206.8
|
292.6
|
293.6
|
362.0
|
362.0
|
362.0
|
Announcement Date
|
26/02/20
|
02/03/21
|
02/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,879
|
3,948
|
4,727
|
5,478
|
7,346
|
7,386
|
7,002
|
6,971
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,096
|
1,174
|
1,550
|
2,438
|
2,360
|
4,111
|
3,706
|
3,428
|
Operating Margin
|
28.25%
|
29.74%
|
32.79%
|
44.51%
|
32.13%
|
55.66%
|
52.92%
|
49.17%
|
Earnings before Tax (EBT)
1 |
1,081
|
1,021
|
1,764
|
2,405
|
4,281
|
4,070
|
3,465
|
3,327
|
Net income
1 |
822
|
799
|
1,411
|
1,901
|
3,342
|
2,937
|
2,555
|
2,451
|
Net margin
|
21.19%
|
20.24%
|
29.85%
|
34.7%
|
45.49%
|
39.77%
|
36.48%
|
35.16%
|
EPS
2 |
13.60
|
12.80
|
23.00
|
32.20
|
58.80
|
55.96
|
51.38
|
51.68
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.700
|
4.000
|
12.00
|
16.77
|
30.56
|
29.00
|
25.84
|
26.01
|
Announcement Date
|
26/02/20
|
02/03/21
|
02/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,134
|
1,259
|
1,300
|
1,215
|
1,352
|
1,611
|
1,752
|
1,823
|
1,892
|
1,879
|
1,938
|
1,846
|
1,813
|
1,788
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
386
|
477
|
501
|
440
|
638
|
859
|
955
|
1,020
|
1,157
|
-635
|
1,107
|
1,005
|
1,046
|
952
|
Operating Margin
|
34.04%
|
37.89%
|
38.54%
|
36.21%
|
47.19%
|
53.32%
|
54.51%
|
55.95%
|
61.15%
|
-33.79%
|
57.12%
|
54.44%
|
57.69%
|
53.24%
|
Earnings before Tax (EBT)
1 |
457
|
482
|
570
|
389
|
562
|
884
|
980
|
1,015
|
1,179
|
1,107
|
1,138
|
1,005
|
1,026
|
927
|
Net income
1 |
368
|
398
|
445
|
303
|
439
|
714
|
734
|
758
|
917
|
933
|
861
|
739
|
756
|
681
|
Net margin
|
32.45%
|
31.61%
|
34.23%
|
24.94%
|
32.47%
|
44.32%
|
41.89%
|
41.58%
|
48.47%
|
49.65%
|
44.43%
|
40.03%
|
41.7%
|
38.09%
|
EPS
2 |
6.000
|
6.500
|
7.400
|
5.000
|
7.400
|
12.40
|
12.80
|
13.20
|
16.10
|
16.70
|
15.50
|
13.55
|
13.84
|
12.48
|
Dividend per Share
|
5.700
|
6.300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/10/21
|
02/03/22
|
25/04/22
|
24/08/22
|
02/11/22
|
01/03/23
|
03/05/23
|
23/08/23
|
01/11/23
|
28/02/24
|
01/05/24
|
-
|
-
|
-
|
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)
|
7.5%
|
6.6%
|
11.2%
|
14.8%
|
23.6%
|
19.8%
|
16.9%
|
16.1%
|
ROA (Net income/ Total Assets)
|
0.59%
|
0.51%
|
0.84%
|
1.09%
|
1.83%
|
1.54%
|
1.31%
|
1.32%
|
Assets
1 |
1,39,322
|
1,56,667
|
1,67,976
|
1,74,404
|
1,82,623
|
1,90,601
|
1,94,418
|
1,85,398
|
Book Value Per Share
2 |
185.0
|
198.0
|
213.0
|
233.0
|
274.0
|
296.0
|
309.0
|
329.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
02/03/21
|
02/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Average target price
410
DKK Spread / Average Target +13.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.30% | 2.79B | | +12.67% | 551B | | +9.53% | 291B | | +11.78% | 249B | | +21.56% | 208B | | +16.78% | 171B | | +11.83% | 166B | | -10.36% | 138B | | +1.30% | 138B | | +3.20% | 124B |
Other Banks
|