Valuation GN Store Nord A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2024-09-16 EDT			5-day change	1st Jan Change
163.05 ^DKK	-0.88%		-0.55%	-5.09%

09-13	Apple Inc. : AirPods become hearing aids and revolutionize the industry
09-13	A central bank and it's off again?

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	40,407	62,758	52,520	20,441	25,006	23,742	-	-
Change	-	55.31%	-16.31%	-61.08%	22.33%	-5.05%	-	-
Enterprise Value (EV) ¹	45,710	66,956	57,878	35,002	25,006	33,494	32,108	30,663
Change	-	46.48%	-13.56%	-39.52%	-28.56%	33.94%	-4.14%	-4.5%
P/E ratio	28.5x	50.6x	30.5x	39.9x	105x	22.9x	15.8x	12.8x
PBR	8.33x	12.1x	8.43x	3.01x	-	2.21x	1.94x	1.69x
PEG	-	-4.1x	0.8x	-0.6x	-1.8x	0x	0.4x	0.5x
Capitalization / Revenue	3.21x	4.67x	3.33x	1.09x	1.38x	1.29x	1.24x	1.16x
EV / Revenue	3.64x	4.98x	3.67x	1.87x	1.38x	1.82x	1.68x	1.49x
EV / EBITDA	16.9x	29.3x	19x	17.1x	14.3x	11x	8.76x	7.58x
EV / EBIT	22.6x	41.2x	24.1x	31.5x	28.8x	17.7x	12.8x	10.7x
EV / FCF	35.3x	35.9x	82.4x	-27.1x	-	32.1x	24.2x	20.8x
FCF Yield	2.84%	2.79%	1.21%	-3.69%	-	3.11%	4.13%	4.8%
Dividend per Share ²	1.45	1.45	1.55	-	-	0.023	0.6579	0.6085
Rate of return	0.46%	0.3%	0.38%	-	-	0.01%	0.4%	0.37%
EPS ²	10.98	9.63	13.49	4	1.64	7.126	10.31	12.78
Distribution rate	13.2%	15.1%	11.5%	-	-	0.32%	6.38%	4.76%
Net sales ¹	12,574	13,449	15,775	18,687	18,120	18,386	19,126	20,551
EBITDA ¹	2,701	2,284	3,048	2,045	1,751	3,038	3,664	4,044
EBIT ¹	2,023	1,627	2,397	1,111	869	1,888	2,499	2,864
Net income ¹	1,454	1,252	1,756	570	266	1,026	1,503	1,852
Net Debt ¹	5,303	4,198	5,358	14,561	-	9,752	8,366	6,921
Reference price ²	313.30	487.20	411.30	159.75	171.80	163.05	163.05	163.05
Nbr of stocks (in thousands)	128,972	128,813	127,692	127,956	145,551	145,613	-	-
Announcement Date	20-02-05	21-02-11	22-02-10	23-02-09	24-02-08	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GN STORE NORD A/S	23.09x	1.83x	11.09x	+0.01%	3.56B
SONY GROUP CORPORATION	15.62x	1.38x	8.07x	+0.75%	113B
PANASONIC HOLDINGS CORPORATION	8.67x	0.4x	4.07x	+3.12%	19.99B
LG ELECTRONICS INC.	8.84x	0.26x	2.96x	+1.59%	13.43B
DIXON TECHNOLOGIES (INDIA) LIMITED	106.92x	2.23x	57.69x	+0.07%	9.29B
SHARP CORPORATION	31.62x	0.4x	17.39x	+0.57%	4.09B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	48.82x	3.44x	31.34x	+0.85%	3.47B
SHENZHEN MTC CO., LTD.	9.04x	-	-	+4.15%	2.77B
HANGZHOU EZVIZ NETWORK CO., LTD.	28.04x	-	-	+1.66%	2.74B
Average	31.18x	1.42x	18.94x	+1.42%	19.13B
Weighted average by Cap.	20.51x	1.25x	10.72x	+1.11%