Market Closed -
Nasdaq Copenhagen
10:59:38 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
211
DKK
|
-2.54%
|
|
-2.99%
|
+5.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,552
|
1,558
|
2,839
|
3,356
|
3,438
|
3,510
|
-
|
Enterprise Value (EV)
1 |
1,552
|
1,558
|
2,839
|
3,356
|
3,438
|
3,510
|
3,510
|
P/E ratio
|
7.66
x
|
7.63
x
|
6.79
x
|
9.68
x
|
6.8
x
|
6.1
x
|
6.39
x
|
Yield
|
3.35%
|
-
|
3.64%
|
3.1%
|
-
|
2.84%
|
2.84%
|
Capitalization / Revenue
|
1.41
x
|
1.31
x
|
2.25
x
|
2.63
x
|
2.17
x
|
2.09
x
|
2.13
x
|
EV / Revenue
|
1.41
x
|
1.31
x
|
2.25
x
|
2.63
x
|
2.17
x
|
2.09
x
|
2.13
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.54
x
|
0.52
x
|
0.83
x
|
0.92
x
|
-
|
0.8
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
17,316
|
17,316
|
17,209
|
17,345
|
17,206
|
16,634
|
-
|
Reference price
2 |
89.60
|
90.00
|
165.0
|
193.5
|
199.8
|
211.0
|
211.0
|
Announcement Date
|
20-02-10
|
21-02-11
|
22-02-10
|
23-02-10
|
24-02-09
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,097
|
1,186
|
1,263
|
1,278
|
1,584
|
1,676
|
1,649
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
266.6
|
367.8
|
484.2
|
454.6
|
676.2
|
794
|
754
|
Operating Margin
|
24.3%
|
31.01%
|
38.35%
|
35.58%
|
42.68%
|
47.37%
|
45.72%
|
Earnings before Tax (EBT)
1 |
251.3
|
241.9
|
531
|
482
|
700.6
|
752
|
710
|
Net income
1 |
226.7
|
228.7
|
443.5
|
371.8
|
558.4
|
577
|
530
|
Net margin
|
20.67%
|
19.28%
|
35.12%
|
29.1%
|
35.25%
|
34.43%
|
32.14%
|
EPS
2 |
11.70
|
11.80
|
24.30
|
20.00
|
29.40
|
34.60
|
33.00
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.000
|
-
|
6.000
|
6.000
|
-
|
6.000
|
6.000
|
Announcement Date
|
20-02-10
|
21-02-11
|
22-02-10
|
23-02-10
|
24-02-09
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
---|
Net sales
1 |
-
|
307.3
|
316.8
|
344.7
|
333.8
|
346.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
105.2
|
99.17
|
-
|
-
|
-
|
Operating Margin
|
-
|
34.24%
|
31.31%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
301.6
|
110.1
|
100.8
|
-
|
137.7
|
131.1
|
Net income
1 |
-
|
91.88
|
82.35
|
87.77
|
106.3
|
95.36
|
Net margin
|
-
|
29.9%
|
26%
|
25.46%
|
31.84%
|
27.55%
|
EPS
2 |
-
|
5.000
|
4.400
|
6.000
|
5.800
|
5.100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-08-11
|
22-02-10
|
22-05-05
|
22-08-11
|
22-11-03
|
23-02-10
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.2%
|
6.9%
|
12.4%
|
9.38%
|
-
|
13.8%
|
11.7%
|
ROA (Net income/ Total Assets)
|
0.92%
|
0.87%
|
1.61%
|
-
|
-
|
-
|
-
|
Assets
1 |
24,609
|
26,312
|
27,634
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
165.0
|
174.0
|
198.0
|
209.0
|
-
|
263.0
|
290.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-10
|
21-02-11
|
22-02-10
|
23-02-10
|
24-02-09
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +5.61% | 507M | | +13.62% | 208B | | +4.79% | 75.63B | | +9.88% | 56.57B | | +3.95% | 48.37B | | +22.83% | 45.13B | | +10.41% | 37.5B | | -15.97% | 35.24B | | -96.60% | 32.24B | | +8.90% | 25.68B |
Commercial Banks
|