Valuation Norden

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-07-17 EDT			5-day change	1st Jan Change
317.80 ^DKK	-4.33%		+1.79%	+26.11%

07-07	D/s Norden: Guidance upgrade supports upside
07-02	Dampskibsselskabet Norden A/S Raises Earnings Guidance for the Full-Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	932.5	2,029	1,504	885.8	1,138	1,364	-	-
Change	-	117.57%	-25.86%	-41.11%	28.43%	19.92%	-	-
Enterprise Value (EV) ¹	932.5	2,029	1,504	885.8	1,519	1,341	1,427	1,346
Change	-	117.57%	-25.86%	-41.11%	71.52%	-11.72%	6.35%	-5.63%
P/E	4.68x	2.85x	3.87x	5.58x	-	14.4x	37.6x	20.8x
PBR	-	-	-	-	0.91x	1.13x	1.22x	1.14x
PEG	-	0x	-0.1x	-0.1x	-	-	-0.6x	0.3x
Capitalization / Revenue	-	-	-	0.22x	0.36x	0.56x	0.52x	0.59x
EV / Revenue	-	-	-	0.22x	0.49x	0.56x	0.54x	0.58x
EV / EBITDA	-	1.75x	-	2.05x	3.34x	3.56x	3.57x	3.14x
EV / EBIT	-	-	-	-	9.59x	18x	17x	12.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	1.264	1.256	1.256	1.256
Rate of return	-	-	-	-	3.18%	2.58%	2.58%	2.58%
EPS ²	5.42	21.1	12.3	5.3	-	3.385	1.295	2.334
Distribution rate	-	-	-	-	-	37.1%	97%	53.8%
Net sales ¹	-	-	-	4,040	3,126	2,415	2,638	2,321
EBITDA ¹	-	1,159	-	432.2	454.3	376.6	399.8	428.7
EBIT ¹	-	-	-	-	158.4	74.67	83.92	111.4
Net income	204.5	-	400.1	162.7	-	-	36.3	65.43
Net Debt ¹	-	-	-	-	381.7	-22.94	62.24	-18.03
Reference price ²	25.34	60.06	47.60	29.56	39.69	48.64	48.64	48.64
Nbr of stocks (in thousands)	36,796	33,780	31,596	29,967	28,663	28,050	-	-
Announcement Date	3/3/22	2/10/23	2/8/24	2/6/25	2/4/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORDEN	-	0.58x	3.73x	2.47%	1.43B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	7.34x	1.16x	3.97x	10.22%	13.42B
WALLENIUS WILHELMSEN ASA	9.21x	1.49x	5.09x	7.95%	6.08B
GOLAR LNG LIMITED	45.47x	17.28x	24.86x	2.01%	5.07B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	13.68x	-	-	-	4.21B
HÖEGH AUTOLINERS ASA	8.27x	2.61x	6.92x	12.01%	3.14B
ZIM INTEGRATED SHIPPING SERVICES LTD.	7.62x	0.82x	2.52x	2.8%	2.95B
STAR BULK CARRIERS CORP.	7.2x	3.25x	5.32x	13.36%	2.9B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A.	5.31x	-	-170.4x	18.85%	2.61B
DANAOS CORPORATION	4.73x	2.17x	3.12x	-	2.38B
Average	12.09x	3.67x	-12.76x	8.71%	4.42B
Weighted average by Cap.	12.56x	3.70x	-4.44x	8.86%