Market Closed -
Nasdaq Copenhagen
10:59:56 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
126.5
DKK
|
+0.80%
|
|
+3.27%
|
+84.94%
|
Fiscal Period: April |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
386.2
|
395.4
|
215.4
|
312.5
|
328.5
|
312.5
|
Enterprise Value (EV)
1 |
572.1
|
607.6
|
336.2
|
448.2
|
411.5
|
511
|
P/E ratio
|
1,509
x
|
-29.8
x
|
-6.61
x
|
60
x
|
9,387
x
|
-72.4
x
|
Yield
|
1.18%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.29
x
|
0.29
x
|
0.15
x
|
0.24
x
|
0.23
x
|
0.19
x
|
EV / Revenue
|
0.43
x
|
0.44
x
|
0.24
x
|
0.34
x
|
0.29
x
|
0.32
x
|
EV / EBITDA
|
5.64
x
|
7.04
x
|
6.47
x
|
5.31
x
|
4.79
x
|
6.89
x
|
EV / FCF
|
-20.9
x
|
15.1
x
|
4.4
x
|
-24.2
x
|
9.56
x
|
-4.35
x
|
FCF Yield
|
-4.78%
|
6.64%
|
22.7%
|
-4.13%
|
10.5%
|
-23%
|
Price to Book
|
0.51
x
|
0.52
x
|
0.32
x
|
0.46
x
|
0.48
x
|
0.46
x
|
Nbr of stocks (in thousands)
|
4,566
|
4,566
|
4,223
|
4,223
|
4,223
|
4,223
|
Reference price
2 |
84.60
|
86.60
|
51.00
|
74.00
|
77.80
|
74.00
|
Announcement Date
|
6/26/18
|
6/25/19
|
6/25/20
|
6/24/21
|
6/17/22
|
6/22/23
|
Fiscal Period: April |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,338
|
1,370
|
1,414
|
1,328
|
1,419
|
1,621
|
EBITDA
1 |
101.4
|
86.3
|
51.96
|
84.37
|
85.92
|
74.14
|
EBIT
1 |
10.14
|
-5.027
|
-36.15
|
6.692
|
2.886
|
-2.965
|
Operating Margin
|
0.76%
|
-0.37%
|
-2.56%
|
0.5%
|
0.2%
|
-0.18%
|
Earnings before Tax (EBT)
1 |
4.505
|
-10.34
|
-41.68
|
3.243
|
-6.957
|
-9.021
|
Net income
1 |
0.256
|
-12.9
|
-32.6
|
5.21
|
0.035
|
-4.314
|
Net margin
|
0.02%
|
-0.94%
|
-2.31%
|
0.39%
|
0%
|
-0.27%
|
EPS
2 |
0.0561
|
-2.907
|
-7.721
|
1.234
|
0.008288
|
-1.022
|
Free Cash Flow
1 |
-27.36
|
40.37
|
76.34
|
-18.51
|
43.05
|
-117.6
|
FCF margin
|
-2.04%
|
2.95%
|
5.4%
|
-1.39%
|
3.03%
|
-7.25%
|
FCF Conversion (EBITDA)
|
-
|
46.78%
|
146.92%
|
-
|
50.1%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
122,989.29%
|
-
|
Dividend per Share
2 |
1.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/26/18
|
6/25/19
|
6/25/20
|
6/24/21
|
6/17/22
|
6/22/23
|
Fiscal Period: April |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
186
|
212
|
121
|
136
|
82.9
|
199
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.833
x
|
2.459
x
|
2.325
x
|
1.609
x
|
0.9652
x
|
2.678
x
|
Free Cash Flow
1 |
-27.4
|
40.4
|
76.3
|
-18.5
|
43
|
-118
|
ROE (net income / shareholders' equity)
|
0.03%
|
-1.77%
|
-4.73%
|
0.25%
|
-0.62%
|
-0.64%
|
ROA (Net income/ Total Assets)
|
0.48%
|
-0.24%
|
-1.81%
|
0.35%
|
0.16%
|
-0.16%
|
Assets
1 |
53.76
|
5,304
|
1,806
|
1,471
|
22.17
|
2,727
|
Book Value Per Share
2 |
164.0
|
168.0
|
160.0
|
161.0
|
161.0
|
160.0
|
Cash Flow per Share
2 |
3.420
|
3.590
|
10.90
|
3.940
|
10.90
|
2.220
|
Capex
1 |
75.3
|
40
|
62.5
|
45.4
|
49.5
|
61.5
|
Capex / Sales
|
5.63%
|
2.92%
|
4.42%
|
3.42%
|
3.48%
|
3.79%
|
Announcement Date
|
6/26/18
|
6/25/19
|
6/25/20
|
6/24/21
|
6/17/22
|
6/22/23
|
|
1st Jan change
|
Capi.
|
---|
| +84.94% | 77.17M | | -3.22% | 121B | | -1.37% | 55.27B | | +6.92% | 47.29B | | -8.23% | 39.2B | | -1.89% | 22.91B | | -24.76% | 19.28B | | +10.53% | 19.16B | | +4.18% | 17.92B | | +7.46% | 15.72B |
Other Brewers
|