| 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 1,447.00 | 47.04× | 3.24× | 1.55× | 19.92× | 50.9% | 11.0% | 7.1% | 3.3% | 6.9% | 5.4% | 5.1% | 1.04× | 4.43× | 4.64× | 0.95× | 0.4% | 7 | 2.96 | 3 | B | |
| €58.64 | 15.12× | 2.38× | 0.64× | 6.73× | 8.1% | 10.9% | 4.8% | 4.2% | 15.8% | 5.0% | 10.6% | 1.15× | 1.98× | 3.85× | 0.98× | 4.0% | 7 | 2.65 | 3 | B+ | |
| DKK 19,865.00 | 12.83× | 0.63× | 0.65× | 4.39× | 237.3% | 17.5% | 5.3% | 5.0% | 4.9% | 3.1% | 18.1% | 0.34× | 0.97× | 1.44× | 2.12× | 7.6% | 5 | 2.74 | 4 | A- | |
| DKK 328.50 | 19.07× | 2.67× | 0.36× | 7.39× | 233.8% | 8.6% | 5.2% | 1.9% | 14.0% | 8.4% | 13.4% | 1.8× | 2.72× | 3.7× | 1.01× | 0.0% | 5 | 3.14 | 3 | B+ | |
| Peer median | — | 15.12× | 2.38× | 0.64× | 6.73× | 233.8% | 10.9% | 5.2% | 4.2% | 14.0% | 5.0% | 13.4% | 1.15× | 1.98× | 3.7× | 1.01× | 4.0% | 5 | 2.74 | 3 | — |



