Market Closed -
Nasdaq Copenhagen
10:59:41 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
106.4
DKK
|
0.00%
|
|
-1.48%
|
+26.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,738
|
2,990
|
2,835
|
1,628
|
2,089
|
2,646
|
-
|
-
|
Enterprise Value (EV)
1 |
3,201
|
3,413
|
3,348
|
2,511
|
2,166
|
2,521
|
2,338
|
2,091
|
P/E ratio
|
15.2
x
|
40
x
|
-383
x
|
-8.08
x
|
70.1
x
|
24.7
x
|
13
x
|
9.09
x
|
Yield
|
3.58%
|
2.47%
|
-
|
-
|
-
|
0.98%
|
1.57%
|
3.98%
|
Capitalization / Revenue
|
0.9
x
|
1.06
x
|
0.99
x
|
1.09
x
|
1.21
x
|
1.38
x
|
1.23
x
|
1.06
x
|
EV / Revenue
|
1.05
x
|
1.21
x
|
1.16
x
|
1.67
x
|
1.25
x
|
1.31
x
|
1.09
x
|
0.84
x
|
EV / EBITDA
|
6.43
x
|
8.55
x
|
9.27
x
|
-11.4
x
|
28.9
x
|
11.9
x
|
7.45
x
|
4.98
x
|
EV / FCF
|
13.2
x
|
23.9
x
|
22.8
x
|
-
|
-19.9
x
|
36.6
x
|
10.9
x
|
7.49
x
|
FCF Yield
|
7.56%
|
4.19%
|
4.39%
|
-
|
-5.03%
|
2.73%
|
9.15%
|
13.3%
|
Price to Book
|
2.38
x
|
2.68
x
|
2.51
x
|
1.45
x
|
2.54
x
|
2.88
x
|
2.36
x
|
1.86
x
|
Nbr of stocks (in thousands)
|
24,536
|
24,591
|
24,694
|
24,779
|
24,838
|
24,869
|
-
|
-
|
Reference price
2 |
111.6
|
121.6
|
114.8
|
65.70
|
84.10
|
106.4
|
106.4
|
106.4
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
3/23/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,058
|
2,830
|
2,877
|
1,500
|
1,728
|
1,922
|
2,154
|
2,501
|
EBITDA
1 |
497.6
|
399
|
361
|
-221
|
75
|
211.8
|
313.7
|
420
|
EBIT
1 |
239
|
165
|
142
|
-285
|
47
|
165.6
|
269.4
|
379
|
Operating Margin
|
7.82%
|
5.83%
|
4.94%
|
-19%
|
2.72%
|
8.62%
|
12.5%
|
15.15%
|
Earnings before Tax (EBT)
1 |
231
|
102
|
-25
|
-294
|
6
|
154.3
|
263.8
|
376
|
Net income
1 |
182.7
|
76
|
-7
|
-202
|
30
|
118.2
|
204.3
|
293
|
Net margin
|
5.97%
|
2.69%
|
-0.24%
|
-13.47%
|
1.74%
|
6.15%
|
9.48%
|
11.72%
|
EPS
2 |
7.360
|
3.040
|
-0.3000
|
-8.130
|
1.200
|
4.300
|
8.185
|
11.70
|
Free Cash Flow
1 |
242
|
143
|
147
|
-
|
-109
|
68.8
|
214
|
279
|
FCF margin
|
7.91%
|
5.05%
|
5.11%
|
-
|
-6.31%
|
3.58%
|
9.93%
|
11.16%
|
FCF Conversion (EBITDA)
|
48.63%
|
35.84%
|
40.72%
|
-
|
-
|
32.48%
|
68.21%
|
66.43%
|
FCF Conversion (Net income)
|
132.46%
|
188.16%
|
-
|
-
|
-
|
58.19%
|
104.75%
|
95.22%
|
Dividend per Share
2 |
4.000
|
3.000
|
-
|
-
|
-
|
1.040
|
1.670
|
4.230
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
3/23/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
698
|
738
|
701
|
-
|
738
|
413
|
413
|
453
|
449
|
472
|
480
|
504
|
495
|
EBITDA
1 |
75
|
90
|
-
|
-
|
-
|
19
|
2
|
-
|
37
|
43.6
|
52.9
|
49.9
|
62.6
|
EBIT
1 |
21
|
37
|
-9
|
-
|
30
|
-
|
-
|
10
|
-
|
35
|
45
|
42
|
54
|
Operating Margin
|
3.01%
|
5.01%
|
-1.28%
|
-
|
4.07%
|
-
|
-
|
2.21%
|
-
|
7.42%
|
9.38%
|
8.33%
|
10.91%
|
Earnings before Tax (EBT)
|
-4
|
-21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-10
|
-
|
-
|
-47
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-1.43%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.0300
|
-0.2100
|
-
|
-1.920
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/3/21
|
1/28/22
|
5/6/22
|
8/12/22
|
11/2/22
|
5/4/23
|
8/30/23
|
11/9/23
|
2/19/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
463
|
423
|
513
|
883
|
77
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
125
|
308
|
555
|
Leverage (Debt/EBITDA)
|
0.9305
x
|
1.06
x
|
1.421
x
|
-3.995
x
|
1.027
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
242
|
143
|
147
|
-
|
-109
|
68.8
|
214
|
279
|
ROE (net income / shareholders' equity)
|
16.2%
|
6.6%
|
3.15%
|
3.69%
|
9.14%
|
14.4%
|
20%
|
22.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
46.80
|
45.40
|
45.80
|
45.40
|
33.10
|
36.90
|
45.10
|
57.20
|
Cash Flow per Share
2 |
18.50
|
21.10
|
9.740
|
-
|
-8.080
|
4.500
|
9.900
|
12.20
|
Capex
1 |
167
|
135
|
96
|
-
|
70
|
29.3
|
33.2
|
25
|
Capex / Sales
|
5.46%
|
4.77%
|
3.34%
|
-
|
4.05%
|
1.52%
|
1.54%
|
1%
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
3/23/23
|
2/19/24
|
-
|
-
|
-
|
Last Close Price
106.4
DKK Average target price
137.5
DKK Spread / Average Target +29.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +26.52% | 382M | | -13.45% | 191B | | +1.32% | 167B | | +1.32% | 152B | | +3.83% | 99.13B | | +7.97% | 78.79B | | +21.50% | 75.03B | | -8.21% | 70.51B | | -19.94% | 53.21B | | -8.05% | 43.78B |
Other IT Services & Consulting
|