Market Closed -
Nasdaq Copenhagen
08:29:38 06/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
244.6
DKK
|
+1.83%
|
|
+0.74%
|
+19.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
831.5
|
553.2
|
635.8
|
2,337
|
2,592
|
3,257
|
-
|
-
|
Enterprise Value (EV)
1 |
1,614
|
1,260
|
1,599
|
2,987
|
2,592
|
3,958
|
3,846
|
3,860
|
P/E ratio
|
4.99
x
|
6.25
x
|
-14.6
x
|
4.2
x
|
4.04
x
|
4.49
x
|
6.95
x
|
9.13
x
|
Yield
|
0.9%
|
11.4%
|
-
|
16.2%
|
19.1%
|
21.8%
|
14%
|
10.9%
|
Capitalization / Revenue
|
1.2
x
|
0.74
x
|
1.03
x
|
1.62
x
|
1.7
x
|
2.59
x
|
3.18
x
|
3.48
x
|
EV / Revenue
|
2.33
x
|
1.69
x
|
2.58
x
|
2.07
x
|
1.7
x
|
3.15
x
|
3.75
x
|
4.13
x
|
EV / EBITDA
|
7.99
x
|
4.63
x
|
11.7
x
|
4.02
x
|
3.06
x
|
4.27
x
|
5.16
x
|
6.34
x
|
EV / FCF
|
-
|
-
|
-5.88
x
|
5.82
x
|
-
|
7.54
x
|
6.67
x
|
7.57
x
|
FCF Yield
|
-
|
-
|
-17%
|
17.2%
|
-
|
13.3%
|
15%
|
13.2%
|
Price to Book
|
0.83
x
|
0.54
x
|
0.58
x
|
1.55
x
|
-
|
1.66
x
|
1.65
x
|
1.65
x
|
Nbr of stocks (in thousands)
|
74,435
|
74,363
|
80,740
|
81,818
|
85,732
|
93,906
|
-
|
-
|
Reference price
2 |
11.17
|
7.439
|
7.875
|
28.56
|
30.24
|
34.69
|
34.69
|
34.69
|
Announcement Date
|
11/03/20
|
01/03/21
|
02/03/22
|
16/03/23
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
692.6
|
747.4
|
619.5
|
1,440
|
1,520
|
1,256
|
1,025
|
935.3
|
EBITDA
1 |
202
|
271.9
|
136.9
|
743.1
|
848
|
927.2
|
746
|
608.4
|
EBIT
1 |
91.89
|
150
|
1.4
|
601.4
|
698.6
|
761.2
|
525.9
|
433.4
|
Operating Margin
|
13.27%
|
20.07%
|
0.23%
|
41.75%
|
45.95%
|
60.6%
|
51.31%
|
46.34%
|
Earnings before Tax (EBT)
1 |
166.8
|
89.53
|
-40.8
|
557
|
652
|
712.5
|
464.9
|
353.4
|
Net income
1 |
166
|
88.11
|
-42.1
|
562.8
|
648
|
699.8
|
469.2
|
388
|
Net margin
|
23.97%
|
11.79%
|
-6.8%
|
39.07%
|
42.62%
|
55.71%
|
45.78%
|
41.48%
|
EPS
2 |
2.240
|
1.190
|
-0.5400
|
6.800
|
7.480
|
7.733
|
4.990
|
3.798
|
Free Cash Flow
1 |
-
|
-
|
-271.8
|
513
|
-
|
525
|
576.5
|
510
|
FCF margin
|
-
|
-
|
-43.88%
|
35.62%
|
-
|
41.79%
|
56.25%
|
54.53%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
69.04%
|
-
|
56.62%
|
77.28%
|
83.82%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
91.15%
|
-
|
75.02%
|
122.87%
|
131.45%
|
Dividend per Share
2 |
0.1000
|
0.8500
|
-
|
4.630
|
5.783
|
7.545
|
4.852
|
3.771
|
Announcement Date
|
11/03/20
|
01/03/21
|
02/03/22
|
16/03/23
|
07/03/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
155.5
|
189.1
|
209.4
|
338.5
|
448.1
|
444.4
|
390.2
|
384.3
|
358.1
|
387.8
|
344.1
|
304.2
|
281.3
|
326.3
|
217
|
EBITDA
1 |
30.4
|
42.9
|
60.4
|
153.4
|
262.2
|
267.1
|
198.5
|
236.8
|
178.2
|
234
|
265.9
|
223.6
|
200.3
|
244.9
|
143
|
EBIT
1 |
-3.7
|
4.3
|
22.6
|
118.1
|
228.6
|
231.5
|
163.5
|
196.3
|
140
|
198.8
|
223
|
180.3
|
156.7
|
201.3
|
98
|
Operating Margin
|
-2.38%
|
2.27%
|
10.79%
|
34.89%
|
51.02%
|
52.09%
|
41.9%
|
51.08%
|
39.1%
|
51.26%
|
64.82%
|
59.25%
|
55.71%
|
61.68%
|
45.16%
|
Earnings before Tax (EBT)
1 |
-14.1
|
-8
|
10.7
|
107
|
217.3
|
222
|
155.1
|
184.4
|
127.7
|
184.8
|
209.7
|
165.5
|
138.1
|
199.8
|
82
|
Net income
1 |
-14.7
|
-8.2
|
10.4
|
106.6
|
217.1
|
228.7
|
153.6
|
185.8
|
124.3
|
184.3
|
206.9
|
165.1
|
141.5
|
186.7
|
82
|
Net margin
|
-9.45%
|
-4.34%
|
4.97%
|
31.49%
|
48.45%
|
51.46%
|
39.36%
|
48.35%
|
34.71%
|
47.52%
|
60.13%
|
54.28%
|
50.3%
|
57.23%
|
37.79%
|
EPS
2 |
-0.1800
|
-0.1000
|
0.1200
|
1.310
|
2.630
|
2.730
|
1.800
|
2.140
|
1.420
|
2.110
|
2.210
|
1.974
|
1.794
|
2.524
|
0.9000
|
Dividend per Share
2 |
-
|
-
|
-
|
0.5800
|
1.460
|
-
|
1.460
|
1.500
|
1.460
|
1.363
|
1.810
|
2.599
|
1.537
|
1.817
|
1.440
|
Announcement Date
|
10/11/21
|
02/03/22
|
11/05/22
|
18/08/22
|
10/11/22
|
16/03/23
|
11/05/23
|
17/08/23
|
09/11/23
|
07/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
783
|
707
|
964
|
650
|
-
|
701
|
588
|
603
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.876
x
|
2.6
x
|
7.039
x
|
0.8747
x
|
-
|
0.7559
x
|
0.7886
x
|
0.9909
x
|
Free Cash Flow
1 |
-
|
-
|
-272
|
513
|
-
|
525
|
577
|
510
|
ROE (net income / shareholders' equity)
|
17.9%
|
8.7%
|
-4.1%
|
44.1%
|
-
|
39.5%
|
23.8%
|
18.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
21%
|
13%
|
12.7%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
3,339
|
3,607
|
3,065
|
Book Value Per Share
2 |
13.50
|
13.70
|
13.50
|
18.50
|
-
|
20.90
|
21.00
|
21.10
|
Cash Flow per Share
|
2.310
|
3.170
|
0.6100
|
6.060
|
9.290
|
-
|
-
|
-
|
Capex
1 |
384
|
173
|
320
|
119
|
-
|
344
|
23.5
|
24.5
|
Capex / Sales
|
55.49%
|
23.15%
|
51.62%
|
8.26%
|
-
|
27.4%
|
2.29%
|
2.62%
|
Announcement Date
|
11/03/20
|
01/03/21
|
02/03/22
|
16/03/23
|
07/03/24
|
-
|
-
|
-
|
Last Close Price
34.69
USD Average target price
40.5
USD Spread / Average Target +16.75% Consensus |