Company Valuation: HYPS AS

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 51.24 32.81 14.59 37.56 37.56
Change - -35.97% -55.54% 157.52% 0%
Enterprise Value (EV) 1 51.47 33.04 14.43 37.36 38.19
Change - -35.8% -56.33% 158.89% 2.25%
P/E -6.71x -5.93x -3.22x -10.9x -
PBR -21.4x -23.5x -2.96x -5.44x -
PEG 0.3x 0.2x 0.2x 0.4x -
Capitalization / Revenue 7.55x 3.5x 1.3x 2.91x 2.9x
EV / Revenue 7.58x 3.52x 1.29x 2.9x 2.95x
EV / EBITDA -24.8x 99.2x 7.31x 10.6x 8.24x
EV / EBIT -6.8x -6.03x -3.69x -10.3x -85.2x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.7862 -0.4966 -0.3961 -0.3001 -
Distribution rate - - - - -
Net sales 1 6.787 9.384 11.22 12.9 12.95
EBITDA 1 -2.073 0.333 1.974 3.516 4.636
EBIT 1 -7.571 -5.484 -3.908 -3.635 -0.4484
Net income 1 -7.631 -5.531 -4.533 -3.622 -2.021
Net Debt 1 0.2352 0.2348 -0.1568 -0.2056 0.6331
Reference price 2 5.279 2.946 1.275 3.282 3.282
Nbr of stocks (in thousands) 9,707 11,139 11,444 11,444 11,444
Announcement Date 4/6/22 A 5/8/23 A 4/30/24 A 7/2/25 A 6/17/26 A
1DKK in Million2DKK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.47M
22.79x4.79x11.74x0.73% 196B
-558.25x39.67x162.99x-.--% 115B
-15.7x7.08x12.08x-.--% 44.87B
60.64x5.32x19.88x-.--% 18.89B
66.46x6.34x21.01x-.--% 15.94B
254.63x13.76x35.29x-.--% 15.3B
-41.23x145.13x-48.85x - 6.37B
30.32x7.27x15.97x-.--% 6.05B
18.12x3.62x9.73x-.--% 5.27B
Average -18.02x 25.89x 26.65x 0.09% 42.37B
Weighted average by Cap. -128.51x 17.05x 53.59x 0.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!