|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 338.40 DKK | +4.12% |
|
+13.71% | -5.47% |
| 07-14 | SEB cuts Netcompany target price to 440 Danish kroner (450), reiterates buy | FW |
| 07-10 | Handelsbanken cuts the target price for Netcompany to 345 Danish kroner (400), reiterates hold - BN | FW |
Company Valuation: Netcompany Group A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,640 | 14,458 | 11,182 | 16,030 | 16,404 | 14,494 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -11.64% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 17,366 | 16,896 | 16,397 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -7.28% | -2.71% | -2.95% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 17x | 13.8x | 10.9x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 4.09x | 3.44x | 2.93x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.6x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.53x | 1.42x | 1.33x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.83x | 1.65x | 1.5x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 10.6x | 8.8x | 7.46x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 14.3x | 11.3x | 9.46x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 21.6x | 16x | 12.8x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 4.64% | 6.26% | 7.81% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.387 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.43% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 19.13 | 23.53 | 29.79 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.66% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,471 | 10,222 | 10,919 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,640 | 1,921 | 2,197 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,215 | 1,491 | 1,733 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 865.1 | 1,024 | 1,239 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 2,871 | 2,401 | 1,902 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 325.00 | 325.00 | 325.00 |
| Nbr of stocks (in thousands) | 49,170 | 49,143 | 49,567 | 47,286 | 45,822 | 44,598 | - | - |
| Announcement Date | 25/1/22 | 25/1/23 | 25/1/24 | 28/1/25 | 3/2/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.99x | 1.83x | 10.59x | -.--% | 2.21B | |
| 22.58x | 3.66x | 12.74x | 2.97% | 214B | |
| 12.19x | 1.35x | 7.06x | 3.94% | 101B | |
| -94.69x | 14.98x | 86.7x | -.--% | 93.71B | |
| 15.55x | 2.84x | 10.74x | 5.29% | 90.82B | |
| 22.25x | 5.73x | 14.09x | 2.58% | 65.81B | |
| 14.48x | 2.11x | 8.93x | 5.39% | 46.87B | |
| 21.14x | 1.71x | 10.78x | 1.4% | 39.21B | |
| 17.96x | 2.28x | 10.94x | 4.84% | 37.35B | |
| 20.7x | 1.53x | 9.73x | 0.95% | 36.38B | |
| Average | 6.91x | 3.80x | 18.23x | 2.74% | 72.75B | |
| Weighted average by Cap. | 4.18x | 4.50x | 20.75x | 3.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NETC Stock
- Valuation Netcompany Group A/S
Select your edition
All financial news and data tailored to specific country editions
