Market Closed -
Nasdaq Copenhagen
10:59:49 2024-05-17 EDT
|
5-day change
|
1st Jan Change
|
2,675
DKK
|
+0.19%
|
|
+2.29%
|
+35.79%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,337
|
6,253
|
7,593
|
4,717
|
5,704
|
7,664
|
-
|
-
|
Enterprise Value (EV)
1 |
4,125
|
6,158
|
7,517
|
4,740
|
5,465
|
7,407
|
7,333
|
7,201
|
P/E ratio
|
16.3
x
|
26.6
x
|
27.4
x
|
17.4
x
|
14.7
x
|
17.5
x
|
17.4
x
|
16.2
x
|
Yield
|
2.04%
|
1.41%
|
1.22%
|
2.14%
|
2.19%
|
1.79%
|
1.88%
|
2.01%
|
Capitalization / Revenue
|
1.57
x
|
2.4
x
|
2.46
x
|
1.21
x
|
1.58
x
|
2.02
x
|
1.99
x
|
1.9
x
|
EV / Revenue
|
1.5
x
|
2.37
x
|
2.43
x
|
1.21
x
|
1.51
x
|
1.95
x
|
1.91
x
|
1.78
x
|
EV / EBITDA
|
7.53
x
|
11.8
x
|
12.5
x
|
7.43
x
|
7.02
x
|
8.98
x
|
8.75
x
|
8.07
x
|
EV / FCF
|
2,063
x
|
81
x
|
64.8
x
|
79
x
|
13.8
x
|
25.8
x
|
29.6
x
|
25.6
x
|
FCF Yield
|
0.05%
|
1.23%
|
1.54%
|
1.27%
|
7.23%
|
3.88%
|
3.38%
|
3.91%
|
Price to Book
|
2.2
x
|
3.22
x
|
3.46
x
|
1.84
x
|
2.04
x
|
2.57
x
|
2.34
x
|
2.13
x
|
Nbr of stocks (in thousands)
|
21,538
|
21,558
|
21,562
|
21,567
|
21,573
|
21,391
|
-
|
-
|
Reference price
2 |
211.0
|
305.9
|
384.1
|
219.3
|
264.8
|
358.1
|
358.1
|
358.1
|
Announcement Date
|
20-02-05
|
21-02-10
|
22-02-10
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,757
|
2,602
|
3,088
|
3,907
|
3,620
|
3,798
|
3,849
|
4,042
|
EBITDA
1 |
548
|
522
|
602
|
638
|
779
|
825.2
|
837.8
|
892.7
|
EBIT
1 |
372
|
338
|
401
|
402
|
518
|
558.1
|
571.3
|
614.2
|
Operating Margin
|
13.49%
|
12.99%
|
12.99%
|
10.29%
|
14.31%
|
14.69%
|
14.84%
|
15.2%
|
Earnings before Tax (EBT)
1 |
367
|
325
|
393
|
358
|
522
|
591.1
|
565.3
|
612.3
|
Net income
1 |
285
|
251
|
303
|
273
|
389
|
439.6
|
439.9
|
474.2
|
Net margin
|
10.34%
|
9.65%
|
9.81%
|
6.99%
|
10.75%
|
11.58%
|
11.43%
|
11.73%
|
EPS
2 |
12.98
|
11.51
|
14.02
|
12.60
|
18.00
|
20.48
|
20.59
|
22.12
|
Free Cash Flow
1 |
2
|
76
|
116
|
60
|
395
|
287.4
|
247.7
|
281.5
|
FCF margin
|
0.07%
|
2.92%
|
3.76%
|
1.54%
|
10.91%
|
7.57%
|
6.43%
|
6.97%
|
FCF Conversion (EBITDA)
|
0.36%
|
14.56%
|
19.27%
|
9.4%
|
50.71%
|
34.83%
|
29.56%
|
31.53%
|
FCF Conversion (Net income)
|
0.7%
|
30.28%
|
38.28%
|
21.98%
|
101.54%
|
65.37%
|
56.3%
|
59.37%
|
Dividend per Share
2 |
4.300
|
4.300
|
4.700
|
4.700
|
5.800
|
6.426
|
6.729
|
7.191
|
Announcement Date
|
20-02-05
|
21-02-10
|
22-02-10
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,232
|
797
|
842
|
1,746
|
924
|
1,018
|
1,942
|
1,010
|
955
|
866
|
917
|
903
|
934
|
918
|
985.1
|
970.3
|
947.5
|
-
|
EBITDA
1 |
229
|
157
|
146
|
303
|
155
|
187
|
342
|
131
|
165
|
164
|
194
|
219
|
202
|
216
|
228
|
223.5
|
209.6
|
233
|
EBIT
1 |
138
|
105
|
95
|
200
|
102
|
131
|
233
|
68
|
101
|
104
|
133
|
146
|
135
|
152
|
160.2
|
155.7
|
146.2
|
169
|
Operating Margin
|
11.2%
|
13.17%
|
11.28%
|
11.45%
|
11.04%
|
12.87%
|
12%
|
6.73%
|
10.58%
|
12.01%
|
14.5%
|
16.17%
|
14.45%
|
16.56%
|
16.27%
|
16.05%
|
15.43%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
103
|
93
|
-
|
83
|
86
|
-
|
63
|
126
|
106
|
137
|
148
|
131
|
155
|
135
|
145
|
141
|
166
|
Net income
1 |
-
|
79
|
72
|
-
|
63
|
62
|
-
|
45
|
103
|
78
|
102
|
109
|
100
|
116
|
113.2
|
115.3
|
109.9
|
128
|
Net margin
|
-
|
9.91%
|
8.55%
|
-
|
6.82%
|
6.09%
|
-
|
4.46%
|
10.79%
|
9.01%
|
11.12%
|
12.07%
|
10.71%
|
12.64%
|
11.49%
|
11.88%
|
11.6%
|
-
|
EPS
2 |
-
|
3.700
|
3.320
|
-
|
2.900
|
2.900
|
-
|
2.100
|
4.700
|
3.600
|
4.700
|
5.100
|
4.600
|
5.400
|
5.341
|
5.449
|
5.230
|
6.100
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.800
|
-
|
-
|
-
|
7.221
|
-
|
Announcement Date
|
20-08-20
|
21-11-24
|
22-02-10
|
22-02-10
|
22-05-18
|
22-08-24
|
22-08-24
|
22-11-23
|
23-02-08
|
23-05-10
|
23-08-30
|
23-11-22
|
24-02-07
|
24-05-03
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
23
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
212
|
95
|
76
|
-
|
239
|
257
|
331
|
463
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.0361
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2
|
76
|
116
|
60
|
395
|
287
|
248
|
282
|
ROE (net income / shareholders' equity)
|
14.3%
|
11.9%
|
13.5%
|
11%
|
14.4%
|
15%
|
14.1%
|
13.7%
|
ROA (Net income/ Total Assets)
|
11.1%
|
9.23%
|
10.4%
|
8.39%
|
11.1%
|
11.9%
|
11.5%
|
10.9%
|
Assets
1 |
2,562
|
2,719
|
2,912
|
3,254
|
3,491
|
3,693
|
3,830
|
4,353
|
Book Value Per Share
2 |
96.00
|
95.00
|
111.0
|
119.0
|
130.0
|
139.0
|
153.0
|
168.0
|
Cash Flow per Share
2 |
18.30
|
20.00
|
20.00
|
18.00
|
33.00
|
31.50
|
32.60
|
34.30
|
Capex
1 |
379
|
362
|
302
|
333
|
317
|
390
|
445
|
454
|
Capex / Sales
|
13.75%
|
13.91%
|
9.78%
|
8.52%
|
8.76%
|
10.26%
|
11.57%
|
11.23%
|
Announcement Date
|
20-02-05
|
21-02-10
|
22-02-10
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
Average target price
323.6
EUR Spread / Average Target -9.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.99% | 15.05B | | +11.00% | 2.52B | | +19.17% | 1.17B | | +17.71% | 797M | | +1.80% | 418M | | +2.57% | 354M | | +5.19% | 229M | | +14.62% | 202M | | -0.85% | 164M |
Construction Supplies
|