| 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) | |||
| $954.46 | 39.78× | 7.04× | 12.41× | 36.72× | -673.4% | 89.1% | 25.4% | 31.1% | 17.6% | 14.3% | 1.6% | 0.01× | -2.6× | 258.36× | 5.23× | 0.0% | 4 | 20.05 | 1 | C- | |
| DKK 3,661.00 | 126.06× | 21.59× | 32.64× | 94.9× | -90.7% | 91.7% | 33.6% | 25.9% | 17.1% | 8.9% | 0.9% | 0.95× | 2.8× | 20.49× | 2.02× | 0.0% | 6 | 22.57 | 2 | C+ | |
| €163.50 | 22.16× | 2.29× | 2.7× | 8.42× | 79.2% | 70.6% | 20.3% | 12.1% | 10.3% | 10.4% | 10.4% | 0.2× | -0.6× | 20.67× | 1.96× | 1.2% | 6 | 4.23 | 3 | B+ | |
| €297.80 | 29.1× | 4.17× | 5.86× | 25.28× | 35.1% | 71.1% | 15.1% | 20.1% | 14.3% | 7.2% | 4.2% | 0.21× | -0× | 9.11× | 1.38× | 0.6% | 6 | 4.94 | 4 | A- | |
| Peer median | — | 29.1× | 4.17× | 5.86× | 25.28× | 35.1% | 71.1% | 20.3% | 20.1% | 14.3% | 8.9% | 4.2% | 0.21× | -0× | 20.49× | 1.96× | 0.6% | 6 | 4.94 | 3 | — |



