|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 309.00 DKK | -0.19% |
|
-1.21% | -13.69% |
| 07-14 | SEB cuts Netcompany target price to 440 Danish kroner (450), reiterates buy | FW |
| 07-10 | Handelsbanken cuts the target price for Netcompany to 345 Danish kroner (400), reiterates hold - BN | FW |
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 | 13,898 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -15.28% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 16,759 | 16,289 | 15,786 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -10.52% | -2.81% | -3.09% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 16.2x | 13.1x | 10.4x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 3.89x | 3.27x | 2.78x |
| 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 | 1.47x | 1.36x | 1.27x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.77x | 1.59x | 1.45x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 10.2x | 8.48x | 7.19x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 13.8x | 10.9x | 9.11x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 20.8x | 15.4x | 12.3x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 4.8% | 6.49% | 8.12% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.387 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.45% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 19.13 | 23.53 | 29.79 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.66% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,469 | 10,219 | 10,914 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,640 | 1,921 | 2,197 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,215 | 1,491 | 1,733 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 865.1 | 1,024 | 1,239 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 2,862 | 2,391 | 1,888 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 309.00 | 309.00 | 309.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.15x | 1.77x | 10.22x | -.--% | 2.13B | |
| 22.73x | 3.45x | 12.34x | 3.2% | 199B | |
| -95.22x | 15.06x | 87.19x | -.--% | 94.23B | |
| 14.2x | 2.58x | 9.76x | 5.79% | 82.32B | |
| 10.18x | 1.12x | 5.86x | 4.74% | 83.85B | |
| 19.66x | 5.16x | 12.73x | 2.89% | 59.44B | |
| 13.98x | 2.04x | 8.55x | 5.57% | 45.29B | |
| 19.71x | 1.46x | 9.24x | 1% | 34.94B | |
| 18.39x | 1.48x | 9.29x | 1.61% | 34.44B | |
| 15.91x | 2.04x | 9.47x | 5.43% | 32.85B | |
| Average | 5.57x | 3.62x | 17.46x | 3.02% | 66.8B | |
| Weighted average by Cap. | 1.86x | 4.46x | 21.08x | 3.3% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
