|
Real-time Estimate
Cboe Europe
08:32:15 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 47.35 DKK | +0.32% |
|
-3.67% | -1.05% |
| 08-20 | North Media A/S Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 08-18 | North Media Revises Earnings Guidance for the Year 2026 | CI |
Company Valuation: North Media A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,433 | 1,960 | 1,050 | 1,168 | 868.8 | 859.8 |
| Change | - | 36.78% | -46.41% | 11.21% | -25.62% | -1.04% |
| Enterprise Value (EV) 1 | 826.6 | 1,202 | 404.7 | 509.5 | 131.7 | 64.99 |
| Change | - | 45.39% | -66.33% | 25.91% | -74.15% | -50.65% |
| P/E | 4.78x | 7.35x | 570x | 4.55x | 14.2x | 13x |
| PBR | 1.63x | 1.81x | 1.06x | 1.01x | 0.76x | 0.71x |
| PEG | - | -0.6x | -5.7x | 0x | -0.2x | 1.72x |
| Capitalization / Revenue | 1.37x | 1.9x | 1.06x | 1.23x | 0.67x | 0.66x |
| EV / Revenue | 0.79x | 1.16x | 0.41x | 0.54x | 0.1x | 0.05x |
| EV / EBITDA | 3.07x | 4.13x | 1.86x | 2.92x | 0.88x | 0.54x |
| EV / EBIT | 3.44x | 4.54x | 2.11x | 3.4x | 1.4x | 0.98x |
| EV / FCF | 4.15x | 11.2x | 3.51x | 2.48x | 5.38x | 4.33x |
| FCF Yield | 24.1% | 8.95% | 28.5% | 40.3% | 18.6% | 23.1% |
| Dividend per Share 2 | 5 | 5 | 4 | 4 | - | 1.25 |
| Rate of return | 6.27% | 4.63% | 7.02% | 6.15% | - | 2.62% |
| EPS 2 | 16.7 | 14.7 | 0.1 | 14.29 | 3.4 | 3.657 |
| Distribution rate | 29.9% | 34% | 4,000% | 28% | - | 34.2% |
| Net sales 1 | 1,045 | 1,034 | 995.3 | 949.1 | 1,301 | 1,296 |
| EBITDA 1 | 269 | 291.3 | 217.2 | 174.7 | 149.1 | 120.7 |
| EBIT 1 | 240.2 | 264.5 | 191.5 | 149.9 | 94.2 | 66.2 |
| Net income 1 | 306.5 | 273.6 | 2.1 | 264.4 | 61.7 | 66.2 |
| Net Debt 1 | -606.2 | -758 | -645.6 | -658.5 | -737.1 | -794.8 |
| Reference price 2 | 79.80 | 108.00 | 57.00 | 65.00 | 48.20 | 47.70 |
| Nbr of stocks (in thousands) | 17,955 | 18,146 | 18,426 | 17,970 | 18,025 | 18,025 |
| Announcement Date | 2/10/21 | 2/9/22 | 2/8/23 | 2/29/24 | 3/14/25 | 2/25/26 |
1DKK in Million2DKK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 133M | |
| 23.15x | 1.78x | 9.31x | 0.7% | 16.75B | |
| 25.2x | 3.26x | 15.97x | 1.38% | 10.53B | |
| 10.47x | 1.51x | 7.23x | 4.85% | 384M | |
| 1.88x | 0.46x | 1.94x | 8.53% | 185M | |
| 6.57x | 0.16x | 1x | 9.71% | 141M | |
| 17x | 2.31x | 14.1x | 6.65% | 122M | |
| 3.89x | 0.28x | 2.67x | -.--% | 114M | |
| Average | 12.60x | 1.40x | 7.46x | 4.55% | 3.55B | |
| Weighted average by Cap. | 23.42x | 2.31x | 11.67x | 1.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NORTHM Stock
- Valuation North Media A/S
Select your edition
All financial news and data tailored to specific country editions
