| 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 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 1.00 | -6.8× | 8.7× | 13.61× | -5.92× | -186.0% | 69.5% | -213.7% | -203.8% | -130.3% | -114.4% | -14.1% | 0.12× | 0.56× | -111.52× | 3.25× | 0.0% | 3 | 5.54 | 3 | B- | |
| DKK 11.06 | -12.49× | 1.33× | 0.54× | 14.09× | -80.4% | 54.5% | -0.3% | -4.3% | -10.6% | -0.4% | 3.5% | 0.61× | 3.74× | -0.1× | 1.34× | 0.0% | 4 | 2.22 | 2 | C | |
| DKK 106.00 | 51.18× | 6.92× | 8.77× | 25× | -98.5% | 38.3% | 23.4% | 17.2% | 13.5% | 12.6% | 3.7% | 0.09× | -0.16× | 27.34× | 2.46× | 0.6% | 7 | 14.5 | 4 | A- | |
| DKK 83.00 | 16.37× | 1.06× | 0.45× | 6.63× | 717.6% | 18.5% | 6.2% | 2.8% | 6.5% | 4.6% | 15.3% | 1.09× | 3.34× | 3.25× | 1.21× | 1.9% | 7 | 1.98 | 3 | B+ | |
| 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 | — | 7.06× | 1.33× | 0.76× | 6.63× | -80.4% | 38.3% | 6.2% | 2.8% | 6.5% | 3.0% | 3.7% | 0.61× | 2.89× | 2.77× | 1.34× | 0.6% | 7 | 2.22 | 3 | — |





