| 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) | |||
| €19.26 | 14.24× | 1.23× | 2.22× | 1.41× | 51.3% | 69.8% | 19.1% | 16.7% | 9.3% | 2.1% | 22.2% | 0.81× | -7.98× | 0.73× | 0.22× | 3.2% | 8 | 0.38 | 3 | B | |
| €11.40 | 9.89× | 1.51× | 3.47× | -2.89× | 480.2% | 76.7% | 38.1% | 36.7% | 16.0% | 1.3% | 17.7% | 0.99× | -10.96× | 1.88× | 25.67× | 5.5% | 6 | 0.6 | 4 | A- | |
| €4.63 | 9.42× | 1.02× | 1.81× | 15.09× | -470.2% | 39.9% | 19.7% | 20.6% | 11.6% | 1.2% | 17.6% | 1.32× | 7.05× | 0.37× | 1.82× | 2.2% | 5 | 0.23 | 3 | B | |
| DKK 364.20 | 11.4× | 1.45× | 2.76× | 37.04× | -83.2% | 59.7% | 32.3% | 24.2% | 12.7% | 0.9% | 13.1% | 6.27× | 28.75× | 0.8× | 0.21× | 4.7% | 5 | -0.08 | 2 | C+ | |
| €4.73 | 9.27× | 1.31× | 3.77× | 5.25× | 19.2% | 88.5% | 49.4% | 41.2% | 14.3% | 1.2% | 14.5% | 1.32× | -1.73× | 0.71× | 12.59× | 4.5% | 4 | 0.35 | 3 | B+ | |
| €16.71 | 11.58× | 1.72× | 2.55× | 31.14× | 692.9% | 53.8% | 28.9% | 22.2% | 14.9% | 1.3% | -5.8% | 6.33× | 23.09× | 0.63× | 0.17× | 5.9% | 6 | 0.23 | 2 | C+ | |
| Peer median | — | 9.89× | 1.45× | 2.76× | 15.09× | 19.2% | 59.7% | 32.3% | 24.2% | 14.3% | 1.2% | 14.5% | 1.32× | 7.05× | 0.71× | 1.82× | 4.7% | 5 | 0.23 | 3 | — |





