Market Closed -
Nasdaq Copenhagen
10:59:36 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
293
DKK
|
+1.38%
|
|
-5.61%
|
-9.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,530
|
23,055
|
32,190
|
32,232
|
28,613
|
26,039
|
-
|
-
|
Enterprise Value (EV)
1 |
28,530
|
23,055
|
32,190
|
32,232
|
28,613
|
26,039
|
26,039
|
26,039
|
P/E ratio
|
18.6
x
|
20.5
x
|
15.1
x
|
15.8
x
|
27.3
x
|
19.1
x
|
18
x
|
16.7
x
|
Yield
|
5.18%
|
7.57%
|
9.4%
|
14.6%
|
3.57%
|
5.01%
|
5.38%
|
5.7%
|
Capitalization / Revenue
|
3.04
x
|
2.37
x
|
3.17
x
|
3.25
x
|
2.81
x
|
2.29
x
|
2.2
x
|
2.12
x
|
EV / Revenue
|
3.04
x
|
2.37
x
|
3.17
x
|
3.25
x
|
2.81
x
|
2.29
x
|
2.2
x
|
2.12
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
22,714,769
x
|
25,086,638
x
|
18,053,601
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.47
x
|
3.36
x
|
4.36
x
|
4.98
x
|
6.06
x
|
4.99
x
|
4.81
x
|
4.62
x
|
Nbr of stocks (in thousands)
|
86,875
|
87,262
|
87,710
|
88,211
|
88,751
|
88,869
|
-
|
-
|
Reference price
2 |
328.4
|
264.2
|
367.0
|
365.4
|
322.4
|
293.0
|
293.0
|
293.0
|
Announcement Date
|
1/23/20
|
1/22/21
|
1/21/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,397
|
9,732
|
10,154
|
9,903
|
10,197
|
11,394
|
11,852
|
12,258
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,601
|
1,302
|
2,274
|
1,299
|
1,498
|
1,976
|
2,053
|
2,212
|
Operating Margin
|
17.04%
|
13.38%
|
22.4%
|
13.12%
|
14.69%
|
17.34%
|
17.32%
|
18.05%
|
Earnings before Tax (EBT)
1 |
1,987
|
1,453
|
2,742
|
1,240
|
1,424
|
1,858
|
1,976
|
2,125
|
Net income
1 |
1,547
|
1,124
|
2,138
|
2,049
|
1,051
|
1,351
|
1,439
|
1,559
|
Net margin
|
16.46%
|
11.55%
|
21.06%
|
20.69%
|
10.31%
|
11.86%
|
12.14%
|
12.72%
|
EPS
2 |
17.70
|
12.90
|
24.30
|
23.20
|
11.80
|
15.30
|
16.28
|
17.55
|
Free Cash Flow
|
1,256
|
919
|
1,783
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
13.37%
|
9.44%
|
17.56%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
81.19%
|
81.76%
|
83.4%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
17.00
|
20.00
|
34.50
|
53.50
|
11.50
|
14.67
|
15.75
|
16.70
|
Announcement Date
|
1/23/20
|
1/22/21
|
1/21/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
2,579
|
2,428
|
2,462
|
2,494
|
2,518
|
2,500
|
2,515
|
2,542
|
2,640
|
2,848
|
2,826
|
2,852
|
2,916
|
2,923
|
2,942
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
677
|
153
|
213
|
371
|
565
|
521
|
360
|
351
|
267
|
561
|
517
|
472
|
494.5
|
493
|
616
|
Operating Margin
|
26.25%
|
6.3%
|
8.65%
|
14.88%
|
22.44%
|
20.84%
|
14.31%
|
13.81%
|
10.11%
|
19.7%
|
18.29%
|
16.55%
|
16.96%
|
16.87%
|
20.94%
|
Earnings before Tax (EBT)
1 |
792
|
138
|
196
|
355
|
554
|
511
|
353
|
347
|
213
|
514
|
446.5
|
414.5
|
425
|
452
|
575
|
Net income
1 |
625
|
115
|
265
|
259
|
1,410
|
373
|
260
|
261
|
157
|
377
|
347
|
314
|
330.5
|
330
|
420
|
Net margin
|
24.23%
|
4.74%
|
10.76%
|
10.38%
|
56%
|
14.92%
|
10.34%
|
10.27%
|
5.95%
|
13.24%
|
12.28%
|
11.01%
|
11.33%
|
11.29%
|
14.28%
|
EPS
2 |
7.100
|
1.300
|
3.000
|
2.900
|
15.90
|
4.200
|
2.900
|
2.900
|
1.800
|
4.200
|
3.882
|
3.688
|
3.600
|
3.720
|
4.730
|
Dividend per Share
2 |
34.50
|
-
|
-
|
-
|
53.50
|
-
|
-
|
-
|
11.50
|
-
|
-
|
-
|
14.00
|
-
|
-
|
Announcement Date
|
1/21/22
|
4/27/22
|
7/15/22
|
10/25/22
|
1/24/23
|
4/25/23
|
7/14/23
|
10/24/23
|
1/23/24
|
4/16/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1,256
|
919
|
1,783
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
24.9%
|
16.9%
|
30%
|
29.5%
|
19%
|
27.8%
|
27.2%
|
27.9%
|
ROA (Net income/ Total Assets)
|
1.7%
|
1.08%
|
1.86%
|
2.86%
|
4.73%
|
5.56%
|
5.41%
|
5.57%
|
Assets
1 |
90,834
|
103,863
|
114,828
|
71,696
|
22,215
|
24,280
|
26,575
|
27,994
|
Book Value Per Share
2 |
73.50
|
78.60
|
84.10
|
73.40
|
53.20
|
58.70
|
60.90
|
63.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/22/21
|
1/21/22
|
1/24/23
|
1/23/24
|
-
|
-
|
-
|
Average target price
322.3
DKK Spread / Average Target +11.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.12% | 3.68B | | +43.10% | 62.34B | | +15.28% | 51.1B | | +12.54% | 48.81B | | +20.86% | 45.27B | | +28.14% | 35.81B | | +12.04% | 29.67B | | +53.14% | 28.34B | | +24.66% | 25.35B | | +11.72% | 20.86B |
Other Property & Casualty Insurance
|