End-of-day quote
London S.E.
18:00:00 2024-06-26 EDT
|
5-day change
|
1st Jan Change
|
78.4
DKK
|
-0.38%
|
|
+5.95%
|
+11.52%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
650.9
|
770.5
|
1,337
|
2,948
|
2,259
|
1,514
|
Enterprise Value (EV)
1 |
1,281
|
1,264
|
1,552
|
3,142
|
2,801
|
2,036
|
P/E ratio
|
6.74
x
|
7.25
x
|
9.5
x
|
14.6
x
|
7.7
x
|
9.27
x
|
Yield
|
2.04%
|
1.72%
|
2.48%
|
3.31%
|
6.32%
|
5.33%
|
Capitalization / Revenue
|
0.19
x
|
0.22
x
|
0.33
x
|
0.61
x
|
0.42
x
|
0.29
x
|
EV / Revenue
|
0.38
x
|
0.35
x
|
0.38
x
|
0.65
x
|
0.52
x
|
0.39
x
|
EV / EBITDA
|
6.06
x
|
5.44
x
|
5.53
x
|
8.49
x
|
6.29
x
|
5.73
x
|
EV / FCF
|
6.7
x
|
5.61
x
|
6.1
x
|
34.9
x
|
-21
x
|
11.3
x
|
FCF Yield
|
14.9%
|
17.8%
|
16.4%
|
2.87%
|
-4.75%
|
8.82%
|
Price to Book
|
0.86
x
|
0.89
x
|
1.3
x
|
2.98
x
|
1.27
x
|
1.29
x
|
Nbr of stocks (in thousands)
|
22,140
|
22,140
|
22,140
|
21,674
|
27,176
|
21,536
|
Reference price
2 |
29.40
|
34.80
|
60.40
|
136.0
|
83.11
|
70.30
|
Announcement Date
|
2/22/19
|
2/21/20
|
3/3/21
|
2/22/22
|
2/22/23
|
2/21/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
3,373
|
3,583
|
4,098
|
4,801
|
5,375
|
5,261
|
EBITDA
1 |
211.2
|
232.6
|
280.6
|
370
|
445.1
|
355
|
EBIT
1 |
154.8
|
175.9
|
223.8
|
316.7
|
383.6
|
292.2
|
Operating Margin
|
4.59%
|
4.91%
|
5.46%
|
6.6%
|
7.14%
|
5.55%
|
Earnings before Tax (EBT)
1 |
150.3
|
168.4
|
220.8
|
326.1
|
377.4
|
261.8
|
Net income
1 |
118.5
|
131
|
172.9
|
253.8
|
294.5
|
206.1
|
Net margin
|
3.51%
|
3.66%
|
4.22%
|
5.29%
|
5.48%
|
3.92%
|
EPS
2 |
4.361
|
4.800
|
6.361
|
9.300
|
10.80
|
7.584
|
Free Cash Flow
1 |
191.2
|
225.3
|
254.3
|
90.05
|
-133.1
|
179.5
|
FCF margin
|
5.67%
|
6.29%
|
6.21%
|
1.88%
|
-2.48%
|
3.41%
|
FCF Conversion (EBITDA)
|
90.53%
|
96.86%
|
90.64%
|
24.34%
|
-
|
50.56%
|
FCF Conversion (Net income)
|
161.35%
|
171.98%
|
147.12%
|
35.48%
|
-
|
87.11%
|
Dividend per Share
2 |
0.6000
|
0.6000
|
1.500
|
4.500
|
5.250
|
3.750
|
Announcement Date
|
2/22/19
|
2/21/20
|
3/3/21
|
2/22/22
|
2/22/23
|
2/21/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
630
|
494
|
215
|
195
|
543
|
522
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.982
x
|
2.124
x
|
0.767
x
|
0.5264
x
|
1.219
x
|
1.47
x
|
Free Cash Flow
1 |
191
|
225
|
254
|
90
|
-133
|
180
|
ROE (net income / shareholders' equity)
|
16.8%
|
16.1%
|
18.2%
|
22.4%
|
22.2%
|
14.3%
|
ROA (Net income/ Total Assets)
|
4.49%
|
4.94%
|
5.96%
|
7.78%
|
7.96%
|
5.57%
|
Assets
1 |
2,641
|
2,652
|
2,898
|
3,264
|
3,702
|
3,702
|
Book Value Per Share
2 |
34.20
|
39.30
|
46.50
|
45.60
|
65.40
|
54.30
|
Cash Flow per Share
2 |
0.7500
|
3.630
|
6.020
|
5.040
|
1.620
|
3.290
|
Capex
1 |
60.9
|
26.1
|
37.3
|
170
|
165
|
94.8
|
Capex / Sales
|
1.8%
|
0.73%
|
0.91%
|
3.55%
|
3.06%
|
1.8%
|
Announcement Date
|
2/22/19
|
2/21/20
|
3/3/21
|
2/22/22
|
2/22/23
|
2/21/24
|
|