|
Fiscal Period: June
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
Capitalization1 |
301 | 530 | 509 | 956 | 2 410 | 4 962 |
Entreprise Value (EV)1 |
297 | 538 | 519 | 966 | 2 331 | 4 868 |
P/E ratio |
34,1x | 50,5x | 68,0x | 52,1x | 58,7x | 89,8x |
Yield |
- | - | - | - | 4,75% | 0,48% |
Capitalization / Revenue |
4,91x | 6,21x | 5,64x | 8,48x | 13,7x | 23,2x |
EV / Revenue |
4,86x | 6,31x | 5,74x | 8,57x | 13,3x | 22,7x |
EV / EBITDA |
40,3x | 29,0x | 39,3x | 34,0x | 38,1x | 53,0x |
Price to Book |
5,85x | 9,32x | 7,91x | 12,8x | 14,4x | 27,0x |
Nbr of stocks (in thousands) |
17 370 | 15 670 | 15 670 | 15 670 | 15 253 | 15 753 |
Reference price (DKK) |
17,3 | 33,8 | 32,5 | 61,0 | 158 | 315 |
Last update |
09/20/2016 | 09/19/2017 | 09/18/2018 | 09/17/2019 | 09/16/2020 | 09/16/2020 |
1 DKK in Million |
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: June
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
Net sales1 |
61,2 | 85,2 | 90,3 | 113 | 176 | 214 |
EBITDA1 |
7,39 | 18,5 | 13,2 | 28,4 | 61,2 | 91,9 |
Operating profit (EBIT)1 |
5,83 | 15,9 | 10,4 | 24,3 | 54,1 | 81,5 |
Operating Margin |
9,52% | 18,7% | 11,5% | 21,5% | 30,8% | 38,1% |
Pre-Tax Profit (EBT)1 |
6,67 | 13,8 | 8,65 | 23,3 | 53,7 | 75,9 |
Net income1 |
7,95 | 10,5 | 7,49 | 18,2 | 41,8 | 59,2 |
Net margin |
13,0% | 12,3% | 8,29% | 16,2% | 23,8% | 27,6% |
EPS2 |
0,51 | 0,67 | 0,48 | 1,17 | 2,69 | 3,51 |
Dividend per Share |
- | - | - | - | 7,50 | 1,50 |
Last update |
09/20/2016 | 09/19/2017 | 09/18/2018 | 09/17/2019 | 09/16/2020 | 09/16/2020 |
1 DKK in Million 2 DKK |
|
|
Fiscal Period: June
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
Net Debt1 |
- | 8,11 | 9,46 | 10,3 | - | - |
Net Cash position1 |
3,06 | - | - | - | 79,4 | 94,7 |
Leverage (Debt / EBITDA) |
-0,41x | 0,44x | 0,72x | 0,36x | -1,30x | -1,03x |
Free Cash Flow1 |
1,07 | -17,2 | -4,17 | 0,54 | 17,6 | 34,6 |
ROE (Net Profit / Equities) |
17,5% | 20,3% | 12,4% | 26,5% | 34,0% | 31,5% |
Shareholders' equity1 |
45,4 | 51,6 | 60,6 | 68,7 | 123 | 188 |
ROA (Net Profit / Asset) |
6,34% | 12,9% | 6,93% | 14,3% | 19,2% | 20,3% |
Assets1 |
125 | 81,2 | 108 | 127 | 218 | 291 |
Book Value Per Share2 |
2,96 | 3,63 | 4,11 | 4,75 | 11,0 | 11,7 |
Cash Flow per Share2 |
0,70 | 0,90 | 0,79 | 0,64 | 6,23 | 5,57 |
Capex1 |
4,52 | 22,3 | 3,04 | 5,51 | 15,2 | 14,3 |
Capex / Sales |
7,39% | 26,1% | 3,37% | 4,89% | 8,64% | 6,67% |
Last update |
09/20/2016 | 09/19/2017 | 09/18/2018 | 09/17/2019 | 09/16/2020 | 09/16/2020 |
1 DKK in Million 2 DKK |
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (DKK) 9 223 313 870 Capitalization (USD) 1 509 408 133 Net sales (DKK) 214 101 000 Net sales (USD) 34 969 116 Sales / Employee (DKK) 2 099 029 Sales / Employee (USD) 342 834 Free-Float capitalization (DKK) 7 117 111 890 Free-Float capitalization (USD) 1 164 725 252 Avg. Exchange 20 sessions (DKK) 28 031 803 Avg. Exchange 20 sessions (USD) 4 578 434 Average Daily Capital Traded 0,30%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|