Valuation GN Store Nord A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-05-08 EDT			5-day change	1st Jan Change
95.44 ^DKK	-1.32%		-4.37%	-10.59%

05-08	Handelsbanken cuts GN Store Nord price target to DKK 100 (110), reiterates Hold - BN	FW
05-07	Gn Store Nord: Weak start to 2026 amid persistent enterprise challenges

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	13,897	-	-
Change	-	-61.08%	22.33%	-22.12%	-20.19%	-10.59%	-	-
Enterprise Value (EV) ¹	57,878	35,002	35,573	29,175	24,420	7,849	7,848	9,998
Change	-	-39.52%	1.63%	-17.99%	-16.3%	-67.86%	-0.01%	27.4%
P/E ratio	30.5x	39.9x	105x	19.7x	23.8x	13.8x	17.7x	13.5x
PBR	8.43x	3.01x	2.61x	1.8x	1.43x	1.27x	1.28x	1.29x
PEG	-	-0.6x	-1.8x	0x	-0.7x	0.3x	-0.8x	0.4x
Capitalization / Revenue	3.33x	1.09x	1.38x	1.08x	0.93x	1.43x	1.35x	1.28x
EV / Revenue	3.67x	1.87x	1.96x	1.62x	1.46x	0.81x	0.76x	0.92x
EV / EBITDA	19x	17.1x	20.3x	11.5x	10.5x	4.74x	5.62x	6.09x
EV / EBIT	24.1x	31.5x	40.9x	15.7x	15.3x	8.21x	8.93x	9x
EV / FCF	82.4x	-27.1x	29.5x	22.1x	21.5x	4.09x	-9.88x	8.01x
FCF Yield	1.21%	-3.69%	3.39%	4.53%	4.66%	24.4%	-10.1%	12.5%
Dividend per Share ²	1.55	-	-	-	-	-	1.015	0.9874
Rate of return	0.38%	-	-	-	-	-	1.06%	1.03%
EPS ²	13.49	4	1.64	6.78	4.48	6.93	5.385	7.065
Distribution rate	11.5%	-	-	-	-	-	18.8%	14%
Net sales ¹	15,775	18,687	18,120	17,985	16,782	9,719	10,293	10,899
EBITDA ¹	3,048	2,045	1,751	2,541	2,323	1,656	1,395	1,641
EBIT ¹	2,397	1,111	869	1,860	1,596	956	878.7	1,111
Net income ¹	1,756	570	266	988	653	1,009	777	995
Net Debt ¹	5,358	14,561	10,567	9,699	8,876	-6,048	-6,049	-3,899
Reference price ²	411.30	159.75	171.80	133.75	106.75	95.44	95.44	95.44
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	13.77x	0.81x	4.74x	-.--%	2.19B
SONY GROUP CORPORATION	16.26x	1.43x	7.51x	0.8%	117B
PANASONIC HOLDINGS CORPORATION	31.31x	1.09x	11.74x	1.21%	49.46B
LG ELECTRONICS INC.	12.94x	0.31x	3.89x	1.07%	17.95B
SHENZHEN MTC CO., LTD.	31.73x	-	-	-	8.45B
DIXON TECHNOLOGIES (INDIA) LIMITED	60.9x	1.33x	34.79x	0.1%	6.95B
HANGZHOU EZVIZ NETWORK CO., LTD.	37.83x	-	-	1.47%	3.69B
XIAMEN INTRETECH INC.	33.71x	-	-	0.89%	2.41B
SHARP CORPORATION	6.73x	0.32x	7.12x	-.--%	2.34B
Average	27.24x	0.88x	11.63x	0.69%	23.43B
Weighted average by Cap.	22.04x	1.22x	9.17x	0.89%