| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| DKK 27.00 | 12.5× | 1.2× | 1.02× | -1.25× | -1030.9% | -66.4% | -81.0% | 8.2% | 9.6% | -66.2% | -57.4% | 0.37× | 0.37× | -38.38× | 1.61× | 0.0% | 2 | 0.32 | 2 | C+ | |
| DKK 0.28 | 18.68× | 1.12× | 1.12× | 47.16× | -449.9% | 48.9% | -25.9% | 5.3% | 5.3% | -16.6% | -19.0% | 0.4× | 6.44× | 0× | 2.21× | 0.0% | 4 | 0.05 | 2 | B- | |
| DKK 9,850.00 | 8.25× | 1.06× | 3.18× | -0.65× | 615.7% | 92.5% | 50.2% | 38.5% | 12.8% | 2.0% | 0.0% | 0.03× | -6.92× | 9.44× | 38.74× | 2.0% | 4 | 0.68 | 4 | A | |
| DKK 918.00 | 10.29× | 0.93× | 2.85× | 0.77× | 422.1% | 94.7% | 35.1% | 27.7% | 9.1% | 8.2% | 0.0% | 0.21× | -7.22× | 5.09× | 0.22× | 1.8% | 3 | 0.64 | 4 | A- | |
| DKK 250.00 | 7.06× | 0.98× | 0.76× | 6.6× | -21.2% | 13.3% | 7.1% | 10.7% | 13.9% | 3.0% | 9.3% | 0.89× | 2.89× | 2.77× | 1.02× | 6.8% | 7 | 1.92 | 3 | B | |
| Peer median | — | 9.27× | 1.02× | 1.98× | 3.69× | 200.5% | 70.7% | 21.1% | 19.2% | 10.9% | 2.5% | 0.0% | 0.31× | -2.02× | 3.93× | 1.62× | 1.9% | 4 | 0.66 | 4 | — |




