Valuation North Media A/S

Stocks

Market Closed - Nasdaq Copenhagen 18:20:00 18/09/2026 +03			5-day change	1st Jan Change
47.60 ^DKK	-1.24%		-1.04%	-0.21%

08-31	North Media A/S agreed to acquire BEAM from Bodil Energi for DKK 9 million.	CI
08-31	North Media A/S Announces Appointment of Martin Frandsen Tobberup to Chief Executive Officer of the Company Operating Beam, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,433	1,960	1,050	1,168	868.8	859.8
Change	-	36.78%	-46.41%	11.21%	-25.62%	-1.04%
Enterprise Value (EV) ¹	826.6	1,202	404.7	509.5	131.7	64.99
Change	-	45.39%	-66.33%	25.91%	-74.15%	-50.65%
P/E	4.78x	7.35x	570x	4.55x	14.2x	13x
PBR	1.63x	1.81x	1.06x	1.01x	0.76x	0.71x
PEG	-	-0.6x	-5.7x	0x	-0.2x	1.72x
Capitalization / Revenue	1.37x	1.9x	1.06x	1.23x	0.67x	0.66x
EV / Revenue	0.79x	1.16x	0.41x	0.54x	0.1x	0.05x
EV / EBITDA	3.07x	4.13x	1.86x	2.92x	0.88x	0.54x
EV / EBIT	3.44x	4.54x	2.11x	3.4x	1.4x	0.98x
EV / FCF	4.15x	11.2x	3.51x	2.48x	5.38x	4.33x
FCF Yield	24.1%	8.95%	28.5%	40.3%	18.6%	23.1%
Dividend per Share ²	5	5	4	4	-	1.25
Rate of return	6.27%	4.63%	7.02%	6.15%	-	2.62%
EPS ²	16.7	14.7	0.1	14.29	3.4	3.657
Distribution rate	29.9%	34%	4,000%	28%	-	34.2%
Net sales ¹	1,045	1,034	995.3	949.1	1,301	1,296
EBITDA ¹	269	291.3	217.2	174.7	149.1	120.7
EBIT ¹	240.2	264.5	191.5	149.9	94.2	66.2
Net income ¹	306.5	273.6	2.1	264.4	61.7	66.2
Net Debt ¹	-606.2	-758	-645.6	-658.5	-737.1	-794.8
Reference price ²	79.80	108.00	57.00	65.00	48.20	47.70
Nbr of stocks (in thousands)	17,955	18,146	18,426	17,970	18,025	18,025
Announcement Date	2/10/21 A	2/9/22 A	2/8/23 A	2/29/24 A	3/14/25 A	2/25/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORTH MEDIA A/S	-	-	-	-	133M
NEWS CORPORATION	23.59x	1.78x	9.3x	0.69%	16.87B
THE NEW YORK TIMES COMPANY	27x	3.5x	16.96x	1.29%	11.28B
D. B. CORP LIMITED	9.54x	1.38x	6.6x	5.32%	350M
REACH PLC	1.75x	0.44x	1.85x	9.18%	168M
JAGRAN PRAKASHAN LIMITED	6.59x	0.12x	0.77x	11.3%	141M
VOCENTO, S.A.	-22.2x	0.39x	5.72x	-.--%	123M
ILKKA OYJ	16.26x	2.19x	13.36x	6.95%	115M
Average	8.93x	1.40x	7.80x	4.96%	3.65B
Weighted average by Cap.	24.31x	2.42x	12.16x	1.1%