Valuation Netcompany Group A/S

Stocks

Market Closed - Nasdaq Copenhagen 19:20:00 12/11/2026 +03			5-day change	1st Jan Change
365.00 ^DKK	+1.56%		+1.16%	+1.96%

11-10	Netcompany Group A/S - Shareholder/Analyst Call
11-10	Danish Centre For Ai Innovation A/s announced that it expects to receive DKK 500 million in funding from Netcompany Group A/S, Danmarks Eksport- og Investeringsfond, Novo Nordisk Fonden, Endowment Arm	CI

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	16,136	-	-
Change	-	-58.26%	-22.65%	43.35%	2.33%	-1.64%	-	-
Enterprise Value (EV) ¹	36,778	16,307	12,468	18,267	18,730	19,495	19,274	18,802
Change	-	-55.66%	-23.54%	46.51%	2.53%	4.08%	-1.13%	-2.45%
P/E	60.7x	24.2x	37x	35.3x	66.1x	24.4x	16.5x	12.8x
PBR	11.4x	4.17x	2.95x	4.69x	4.76x	4.8x	3.96x	3.38x
PEG	-	5.1x	-0.7x	0.6x	-1.5x	0x	0.3x	0.4x
Capitalization / Revenue	9.56x	2.61x	1.84x	2.45x	2.08x	1.68x	1.55x	1.44x
EV / Revenue	10.2x	2.94x	2.05x	2.79x	2.37x	2.03x	1.85x	1.68x
EV / EBITDA	41.7x	14.7x	13.8x	16.6x	14.7x	12.4x	10.1x	8.56x
EV / EBIT	52.3x	19.4x	21.6x	23.2x	33.3x	19.1x	13.3x	10.9x
EV / FCF	90.1x	27.1x	22.4x	20x	39.2x	28.4x	17.6x	14.2x
FCF Yield	1.11%	3.7%	4.47%	4.99%	2.55%	3.52%	5.67%	7.05%
Dividend per Share ²	1	-	-	-	-	-	-	1.379
Rate of return	0.14%	-	-	-	-	-	-	0.38%
EPS ²	11.6	12.15	6.09	9.6	5.42	14.95	22.19	28.53
Distribution rate	8.62%	-	-	-	-	-	-	4.83%
Net sales ¹	3,623	5,545	6,078	6,541	7,892	9,599	10,429	11,205
EBITDA ¹	881.1	1,106	901.2	1,098	1,272	1,567	1,913	2,196
EBIT ¹	703.8	839.4	578.5	788.2	561.8	1,019	1,453	1,722
Net income ¹	574.3	603.4	303.5	470.2	256.9	688.4	987.9	1,230
Net Debt ¹	2,138	1,850	1,286	2,237	2,326	3,359	3,138	2,667
Reference price ²	704.50	294.20	225.60	339.00	358.00	365.00	365.00	365.00
Nbr of stocks (in thousands)	49,170	49,143	49,567	47,286	45,822	44,208	-	-
Announcement Date	1/25/22 A	1/25/23 A	1/25/24 A	1/28/25 A	2/3/26 A	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETCOMPANY GROUP A/S	24.04x	2.01x	12.28x	-.--%	2.36B
IBM	24.62x	4.01x	13.97x	2.73%	235B
SALESFORCE, INC.	20.86x	4.43x	10.87x	0.79%	179B
ACCENTURE PLC	17.3x	1.97x	10.13x	2.7%	150B
CLOUDFLARE, INC.	-557.54x	37.83x	155.62x	-.--%	113B
SNOWFLAKE INC.	-119.67x	16.42x	90.35x	-.--%	106B
TATA CONSULTANCY SERVICES LTD.	16.12x	2.9x	11.21x	4.99%	95.36B
RELX PLC	23.09x	6.01x	14.76x	2.42%	69.33B
INFOSYS LIMITED	15.16x	2.2x	9.36x	5.08%	49.88B
HCL TECHNOLOGIES LIMITED	18.86x	2.48x	11.51x	4.51%	40.26B
Average	-51.72x	8.03x	34.00x	2.32%	104B
Weighted average by Cap.	-56.56x	8.61x	35.53x	2.18%