|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 297.00 DKK | +2.56% |
|
-7.13% | -17.04% |
| 06-08 | Citigroup trims Netcompany price target to DKK 370 (380), reiterates Neutral - BN | FW |
| 06-04 | Sword Group Unit's Consortium Wins EUR93 Million System Development Framework Deal | MT |
Company Valuation: Netcompany Group A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,640 | 14,458 | 11,182 | 16,030 | 16,404 | 13,025 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -20.6% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 15,925 | 15,456 | 14,934 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -14.98% | -2.95% | -3.38% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 14.7x | 12.3x | 9.71x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 3.72x | 3.12x | 2.65x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.6x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.38x | 1.28x | 1.2x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.68x | 1.51x | 1.37x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 9.73x | 8.06x | 6.82x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 12.9x | 10.4x | 8.63x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 25x | 14.5x | 11.2x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 4% | 6.92% | 8.92% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.396 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.48% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 19.69 | 23.47 | 29.84 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.68% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,458 | 10,208 | 10,894 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,636 | 1,918 | 2,191 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,232 | 1,490 | 1,730 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 890.4 | 1,023 | 1,244 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 2,900 | 2,431 | 1,908 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 289.60 | 289.60 | 289.60 |
| Nbr of stocks (in thousands) | 49,170 | 49,143 | 49,567 | 47,286 | 45,822 | 44,977 | - | - |
| Announcement Date | 1/25/22 | 1/25/23 | 1/25/24 | 1/28/25 | 2/3/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.71x | 1.68x | 9.73x | -.--% | 1.98B | |
| 25.76x | 4.19x | 14.62x | 2.55% | 249B | |
| -80.7x | 12.7x | 73.55x | -.--% | 79.86B | |
| 13.21x | 2.4x | 8.87x | 6.28% | 78.66B | |
| 9.44x | 1.03x | 5.42x | 5.11% | 77.72B | |
| 18.59x | 4.86x | 12.02x | 3.08% | 54.6B | |
| 13.36x | 1.94x | 8.14x | 5.8% | 43.97B | |
| 12.54x | 1.43x | 9.81x | 1.29% | 33.96B | |
| 15.31x | 1.91x | 9.01x | 5.74% | 31.69B | |
| 19.75x | 1.33x | 9.52x | 0.88% | 30.24B | |
| Average | 6.20x | 3.35x | 16.07x | 3.07% | 68.17B | |
| Weighted average by Cap. | 7.16x | 4.15x | 18.45x | 3.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NETC Stock
- Valuation Netcompany Group A/S
Select your edition
All financial news and data tailored to specific country editions
