Valuation GN Store Nord A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-01-13 EST			5-day change	1st Jan Change
118.20 ^DKK	+5.21%		+6.92%	+10.73%

12-15	Amplifon and its peers under pressure from EssilorLuxottica	AN
12-11	Bank of America Upgrades GN Store Nord to Neutral (Underperform), Sets Price Target at 115 Danish Kroner - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	62,758	52,520	20,441	25,006	19,476	17,211	17,211	-
Change	-	-16.31%	-61.08%	22.33%	-22.12%	-11.63%	0%	-
Enterprise Value (EV) ¹	66,956	57,878	35,002	35,573	29,175	26,338	25,399	24,681
Change	-	-13.56%	-39.52%	1.63%	-17.99%	-9.72%	-3.56%	-2.83%
P/E ratio	50.6x	30.5x	39.9x	105x	19.7x	26.2x	16.4x	12.9x
PBR	12.1x	8.43x	3.01x	2.61x	1.8x	1.51x	1.37x	1.25x
PEG	-	0.8x	-0.6x	-1.8x	0x	-0.8x	0.3x	0.5x
Capitalization / Revenue	4.67x	3.33x	1.09x	1.38x	1.08x	1.01x	0.97x	0.92x
EV / Revenue	4.98x	3.67x	1.87x	1.96x	1.62x	1.55x	1.43x	1.32x
EV / EBITDA	29.3x	19x	17.1x	20.3x	11.5x	10.4x	8.87x	7.74x
EV / EBIT	41.2x	24.1x	31.5x	40.9x	15.7x	15.8x	13.1x	10.8x
EV / FCF	35.9x	82.4x	-27.1x	29.5x	22.1x	39x	23.8x	21.9x
FCF Yield	2.79%	1.21%	-3.69%	3.39%	4.53%	2.57%	4.19%	4.56%
Dividend per Share ²	1.45	1.55	-	-	-	-	0.6219	0.7708
Rate of return	0.3%	0.38%	-	-	-	-	0.53%	0.65%
EPS ²	9.63	13.49	4	1.64	6.78	4.505	7.197	9.181
Distribution rate	15.1%	11.5%	-	-	-	-	8.64%	8.4%
Net sales ¹	13,449	15,775	18,687	18,120	17,985	17,019	17,785	18,742
EBITDA ¹	2,284	3,048	2,045	1,751	2,541	2,544	2,863	3,190
EBIT ¹	1,627	2,397	1,111	869	1,860	1,665	1,945	2,276
Net income ¹	1,252	1,756	570	266	988	667.3	1,060	1,345
Net Debt ¹	4,198	5,358	14,561	10,567	9,699	9,126	8,187	7,470
Reference price ²	487.20	411.30	159.75	171.80	133.75	118.20	118.20	118.20
Nbr of stocks (in thousands)	128,813	127,692	127,956	145,551	145,613	145,613	145,613	-
Announcement Date	2/11/21	2/10/22	2/9/23	2/8/24	2/6/25	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GN STORE NORD A/S	24.94x	1.5x	10.02x	-.--%	2.56B
SONY GROUP CORPORATION	20.36x	1.84x	9.73x	0.64%	146B
PANASONIC HOLDINGS CORPORATION	17.27x	0.71x	7.52x	2.03%	30.13B
LG ELECTRONICS INC.	10.2x	0.24x	3.44x	1.54%	10.3B
DIXON TECHNOLOGIES (INDIA) LIMITED	63.49x	1.31x	33.9x	0.1%	7.97B
SHENZHEN MTC CO., LTD.	23.52x	-	-	-	5.39B
HANGZHOU EZVIZ NETWORK CO., LTD.	40.52x	-	-	1.33%	3.71B
SHARP CORPORATION	9.21x	0.42x	9.33x	-.--%	3.26B
XIAMEN INTRETECH INC.	42x	-	-	1.74%	2.39B
Average	27.94x	1.00x	12.32x	0.92%	23.54B
Weighted average by Cap.	21.61x	1.54x	10.03x	0.87%