|
Real-time Estimate
Cboe Europe
22:52:31 24/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 308.50 DKK | -4.78% |
|
-3.82% | -14.13% |
| 09-08 | SEB raises Netcompany target price to 460 Danish kroner (440), reiterates buy | FW |
| 08-14 | Handelsbanken raises Netcompany to buy (hold), target price 385 Danish kroner (345) | 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 | 14,450 | - | - |
| Change | - | -58.26% | -22.65% | 43.35% | 2.33% | -11.91% | - | - |
| Enterprise Value (EV) 1 | 36,778 | 16,307 | 12,468 | 18,267 | 18,730 | 17,663 | 17,253 | 16,771 |
| Change | - | -55.66% | -23.54% | 46.51% | 2.53% | -5.7% | -2.32% | -2.8% |
| P/E | 60.7x | 24.2x | 37x | 35.3x | 66.1x | 19.1x | 14.1x | 11.1x |
| PBR | 11.4x | 4.17x | 2.95x | 4.69x | 4.76x | 4.3x | 3.46x | 2.94x |
| PEG | - | 5.1x | -0.7x | 0.6x | -1.5x | 0x | 0.4x | 0.4x |
| Capitalization / Revenue | 9.56x | 2.61x | 1.84x | 2.45x | 2.08x | 1.51x | 1.4x | 1.31x |
| EV / Revenue | 10.2x | 2.94x | 2.05x | 2.79x | 2.37x | 1.84x | 1.67x | 1.52x |
| EV / EBITDA | 41.7x | 14.7x | 13.8x | 16.6x | 14.7x | 11.2x | 9.13x | 7.68x |
| EV / EBIT | 52.3x | 19.4x | 21.6x | 23.2x | 33.3x | 16.7x | 11.9x | 9.87x |
| EV / FCF | 90.1x | 27.1x | 22.4x | 20x | 39.2x | 32.7x | 16.8x | 13.6x |
| FCF Yield | 1.11% | 3.7% | 4.47% | 4.99% | 2.55% | 3.05% | 5.97% | 7.37% |
| Dividend per Share 2 | 1 | - | - | - | - | - | - | 1.314 |
| Rate of return | 0.14% | - | - | - | - | - | - | 0.41% |
| EPS 2 | 11.6 | 12.15 | 6.09 | 9.6 | 5.42 | 16.95 | 22.97 | 29.16 |
| Distribution rate | 8.62% | - | - | - | - | - | - | 4.51% |
| Net sales 1 | 3,623 | 5,545 | 6,078 | 6,541 | 7,892 | 9,585 | 10,346 | 11,058 |
| EBITDA 1 | 881.1 | 1,106 | 901.2 | 1,098 | 1,272 | 1,579 | 1,890 | 2,183 |
| EBIT 1 | 703.8 | 839.4 | 578.5 | 788.2 | 561.8 | 1,058 | 1,449 | 1,698 |
| Net income 1 | 574.3 | 603.4 | 303.5 | 470.2 | 256.9 | 766.9 | 998.8 | 1,212 |
| Net Debt 1 | 2,138 | 1,850 | 1,286 | 2,237 | 2,326 | 3,213 | 2,804 | 2,321 |
| Reference price 2 | 704.50 | 294.20 | 225.60 | 339.00 | 358.00 | 324.00 | 324.00 | 324.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.12x | 1.84x | 11.19x | -.--% | 2.2B | |
| 22.86x | 3.73x | 13.03x | 2.91% | 219B | |
| -131.28x | 18.31x | 101.52x | -.--% | 118B | |
| 13.6x | 1.5x | 7.89x | 3.52% | 112B | |
| 13.53x | 2.46x | 9.28x | 6.07% | 78.93B | |
| 19.6x | 5.17x | 12.71x | 2.9% | 57.91B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.59B | |
| 13.38x | 1.93x | 8.18x | 5.83% | 43.14B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.31B | |
| 17.12x | 2.18x | 10.46x | 5.05% | 35.5B | |
| Average | 3.14x | 4.06x | 19.59x | 2.85% | 75.12B | |
| Weighted average by Cap. | -4.92x | 5.26x | 25.09x | 2.93% |
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
