Market Closed -
Nasdaq Copenhagen
11:20:00 2024-07-05 EDT
|
5-day change
|
1st Jan Change
|
305.5
DKK
|
+0.49%
|
|
-2.40%
|
-6.43%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,493
|
5,079
|
6,780
|
6,289
|
-
|
-
|
Enterprise Value (EV)
1 |
1,515
|
5,275
|
7,005
|
6,546
|
6,548
|
5,725
|
P/E ratio
|
9.96
x
|
21.8
x
|
14.5
x
|
12.9
x
|
8.08
x
|
6.12
x
|
Yield
|
-
|
-
|
1.45%
|
3.75%
|
5.95%
|
9.09%
|
Capitalization / Revenue
|
1.76
x
|
3.59
x
|
2.62
x
|
2.35
x
|
2.04
x
|
1.89
x
|
EV / Revenue
|
1.79
x
|
3.73
x
|
2.71
x
|
2.45
x
|
2.12
x
|
1.72
x
|
EV / EBITDA
|
15.7
x
|
14.4
x
|
8.65
x
|
6.75
x
|
4.91
x
|
3.91
x
|
EV / FCF
|
-9.3
x
|
49.5
x
|
38.2
x
|
18
x
|
7.91
x
|
6.19
x
|
FCF Yield
|
-10.8%
|
2.02%
|
2.62%
|
5.57%
|
12.6%
|
16.1%
|
Price to Book
|
0.99
x
|
1.41
x
|
1.73
x
|
1.5
x
|
1.36
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
60,172
|
134,681
|
140,774
|
142,904
|
-
|
-
|
Reference price
2 |
24.81
|
37.71
|
48.16
|
44.01
|
44.01
|
44.01
|
Announcement Date
|
22-02-16
|
23-02-27
|
24-02-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,305
|
964.3
|
847.8
|
1,414
|
2,589
|
2,672
|
3,086
|
3,322
|
EBITDA
1 |
329.4
|
281.4
|
96.69
|
365.5
|
809.9
|
969.5
|
1,335
|
1,464
|
EBIT
1 |
-211.1
|
-92.73
|
-13.46
|
218.6
|
508.6
|
618
|
970.3
|
1,186
|
Operating Margin
|
-16.17%
|
-9.62%
|
-1.59%
|
15.46%
|
19.64%
|
23.12%
|
31.44%
|
35.69%
|
Earnings before Tax (EBT)
1 |
-909.1
|
-4,239
|
356
|
191.5
|
512.2
|
577.6
|
920.8
|
1,151
|
Net income
1 |
-700.6
|
-3,978
|
352.2
|
168.9
|
481.9
|
492.8
|
783.5
|
1,025
|
Net margin
|
-53.67%
|
-412.59%
|
41.54%
|
11.95%
|
18.61%
|
18.44%
|
25.39%
|
30.84%
|
EPS
2 |
-
|
-
|
2.490
|
1.730
|
3.320
|
3.406
|
5.447
|
7.187
|
Free Cash Flow
1 |
-82.01
|
124.3
|
-162.9
|
106.7
|
183.6
|
364.7
|
828
|
924.3
|
FCF margin
|
-6.28%
|
12.89%
|
-19.21%
|
7.54%
|
7.09%
|
13.65%
|
26.83%
|
27.82%
|
FCF Conversion (EBITDA)
|
-
|
44.18%
|
-
|
29.18%
|
22.66%
|
37.61%
|
62.03%
|
63.14%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
63.14%
|
38.09%
|
74.01%
|
105.68%
|
90.21%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.7000
|
1.650
|
2.617
|
4.000
|
Announcement Date
|
20-02-19
|
21-03-11
|
22-02-16
|
23-02-27
|
24-02-22
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
208.2
|
210.2
|
275.2
|
305.9
|
622.6
|
610.1
|
638.5
|
697.4
|
643
|
637.1
|
631.4
|
690.1
|
722.8
|
744.9
|
744
|
EBITDA
1 |
11.92
|
27.38
|
84.39
|
96.59
|
157.2
|
138.5
|
187.8
|
282.7
|
200.8
|
183.2
|
208
|
270.3
|
298.1
|
307.7
|
298.6
|
EBIT
1 |
-12.78
|
1.774
|
57.75
|
71.72
|
87.39
|
68.55
|
116.5
|
205.6
|
117.9
|
96.52
|
120.6
|
182
|
196.6
|
220
|
219.8
|
Operating Margin
|
-6.14%
|
0.84%
|
20.99%
|
23.45%
|
14.04%
|
11.24%
|
18.25%
|
29.48%
|
18.34%
|
15.15%
|
19.1%
|
26.37%
|
27.2%
|
29.54%
|
29.54%
|
Earnings before Tax (EBT)
1 |
130.4
|
-41.86
|
40.96
|
46.66
|
145.7
|
92.26
|
65.14
|
210
|
144.9
|
85.27
|
111.9
|
172.7
|
184.1
|
226.3
|
224.9
|
Net income
1 |
123.4
|
-36.66
|
37.06
|
33.58
|
135
|
108.1
|
65.82
|
158.3
|
149.7
|
95.48
|
90.4
|
144.9
|
154.2
|
191.7
|
190.7
|
Net margin
|
59.29%
|
-17.44%
|
13.47%
|
10.98%
|
21.68%
|
17.71%
|
10.31%
|
22.7%
|
23.28%
|
14.99%
|
14.32%
|
21%
|
21.33%
|
25.74%
|
25.63%
|
EPS
2 |
1.700
|
-0.5400
|
0.4500
|
0.4100
|
0.9200
|
0.7400
|
0.4500
|
1.090
|
1.030
|
0.6600
|
0.6289
|
1.009
|
1.085
|
1.331
|
1.326
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.5333
|
0.5333
|
Announcement Date
|
22-02-16
|
22-05-02
|
22-08-08
|
22-11-03
|
23-02-27
|
23-05-03
|
23-08-02
|
23-10-31
|
24-02-22
|
24-05-06
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,737
|
-
|
21.9
|
197
|
225
|
257
|
259
|
-
|
Net Cash position
1 |
-
|
343
|
-
|
-
|
-
|
-
|
-
|
564
|
Leverage (Debt/EBITDA)
|
11.35
x
|
-
|
0.2261
x
|
0.5378
x
|
0.2783
x
|
0.2648
x
|
0.1938
x
|
-
|
Free Cash Flow
1 |
-82
|
124
|
-163
|
107
|
184
|
365
|
828
|
924
|
ROE (net income / shareholders' equity)
|
-9.55%
|
-238%
|
59.2%
|
6.62%
|
12.8%
|
12%
|
19.5%
|
19%
|
ROA (Net income/ Total Assets)
|
-4.31%
|
-63.4%
|
11.1%
|
3.41%
|
8.97%
|
8.6%
|
13.1%
|
13.5%
|
Assets
1 |
16,273
|
6,274
|
3,169
|
4,951
|
5,371
|
5,730
|
5,981
|
7,590
|
Book Value Per Share
2 |
-
|
-
|
24.90
|
26.80
|
27.90
|
29.30
|
32.50
|
37.50
|
Cash Flow per Share
|
-
|
-
|
-
|
2.880
|
-
|
-
|
-
|
-
|
Capex
1 |
269
|
149
|
169
|
174
|
391
|
431
|
312
|
308
|
Capex / Sales
|
20.59%
|
15.44%
|
19.94%
|
12.33%
|
15.09%
|
16.12%
|
10.12%
|
9.27%
|
Announcement Date
|
20-02-19
|
21-03-11
|
22-02-16
|
23-02-27
|
24-02-22
|
-
|
-
|
-
|
Last Close Price
44.01
USD Average target price
58.73
USD Spread / Average Target +33.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.87% | 20.13B | | -8.02% | 8.33B | | -17.50% | 5.78B | | +6.59% | 5.29B | | -19.69% | 4.62B | | -8.24% | 3.98B | | +7.22% | 3.61B | | -2.40% | 3.49B | | -31.10% | 3.12B |
Other Oil & Gas Drilling
|