Valuation GN Store Nord A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-04-17 EDT			5-day change	1st Jan Change
109.70 ^DKK	+4.98%		+13.47%	+2.76%

04-07	DNB Carnegie trims GN Store Nord price target to DKK 128 (132), reiterates Buy	FW
03-23	GN Chairman acquires shares worth DKK 0.4 million	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	52,520	20,441	25,006	19,476	15,544	15,974	-	-
Change	-	-61.08%	22.33%	-22.12%	-20.19%	2.76%	-	-
Enterprise Value (EV) ¹	57,878	35,002	35,573	29,175	24,420	22,616	14,949	14,232
Change	-	-39.52%	1.63%	-17.99%	-16.3%	-7.39%	-33.9%	-4.8%
P/E ratio	30.5x	39.9x	105x	19.7x	23.8x	15.8x	16.3x	13.4x
PBR	8.43x	3.01x	2.61x	1.8x	1.43x	1.33x	1.23x	1.14x
PEG	-	-0.6x	-1.8x	0x	-0.7x	0.3x	-5.38x	0.6x
Capitalization / Revenue	3.33x	1.09x	1.38x	1.08x	0.93x	1.61x	1.48x	1.35x
EV / Revenue	3.67x	1.87x	1.96x	1.62x	1.46x	2.29x	1.38x	1.2x
EV / EBITDA	19x	17.1x	20.3x	11.5x	10.5x	13.7x	7.86x	6.48x
EV / EBIT	24.1x	31.5x	40.9x	15.7x	15.3x	23.7x	12.5x	9.64x
EV / FCF	82.4x	-27.1x	29.5x	22.1x	21.5x	6.24x	-6.39x	8.57x
FCF Yield	1.21%	-3.69%	3.39%	4.53%	4.66%	16%	-15.6%	11.7%
Dividend per Share ²	1.55	-	-	-	-	-	0.9875	1.075
Rate of return	0.38%	-	-	-	-	-	0.9%	0.98%
EPS ²	13.49	4	1.64	6.78	4.48	6.93	6.72	8.19
Distribution rate	11.5%	-	-	-	-	-	14.7%	13.1%
Net sales ¹	15,775	18,687	18,120	17,985	16,782	9,893	10,798	11,866
EBITDA ¹	3,048	2,045	1,751	2,541	2,323	1,656	1,903	2,196
EBIT ¹	2,397	1,111	869	1,860	1,596	956	1,193	1,476
Net income ¹	1,756	570	266	988	653	1,009	979	1,192
Net Debt ¹	5,358	14,561	10,567	9,699	8,876	6,642	-1,024	-1,742
Reference price ²	411.30	159.75	171.80	133.75	106.75	109.70	109.70	109.70
Nbr of stocks (in thousands)	127,692	127,956	145,551	145,613	145,613	145,613	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

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	15.83x	2.29x	13.66x	-.--%	2.52B
SONY GROUP CORPORATION	17.72x	1.56x	8.21x	0.73%	127B
LG ELECTRONICS INC.	11.23x	0.26x	3.27x	1.39%	14.48B
DIXON TECHNOLOGIES (INDIA) LIMITED	63.08x	1.4x	36.51x	0.09%	7.47B
SHENZHEN MTC CO., LTD.	36.17x	-	-	-	7.09B
HANGZHOU EZVIZ NETWORK CO., LTD.	36.45x	-	-	1.48%	3.42B
CASIO COMPUTER CO.,LTD.	22.98x	1.27x	10.33x	2.6%	2.49B
SHARP CORPORATION	7.34x	0.34x	7.52x	-.--%	2.53B
XIAMEN INTRETECH INC.	31.71x	-	-	0.95%	2.26B
Average	26.95x	1.19x	13.25x	0.9%	18.79B
Weighted average by Cap.	20.40x	1.42x	9.21x	0.78%