| 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 2.38 | -39.17× | 7.53× | 2.79× | 1,108.32× | -2696.3% | 44.2% | -5.3% | -7.1% | -19.2% | -6.7% | -5.2% | 0.87× | 99.14× | -3.71× | 1.17× | 0.0% | 2 | 0.87 | 1 | D+ | |
| DKK 246.00 | 42.33× | 7.86× | 8.02× | 25.08× | -78.8% | 65.9% | 26.3% | 19.0% | 18.6% | 15.4% | 3.0% | 0.06× | -0.41× | 72.3× | 3.38× | 0.0% | 8 | 14.49 | 3 | B+ | |
| 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 56.20 | 13.4× | 1.72× | 1.76× | 7× | 437.7% | 79.6% | 26.0% | 13.1% | 12.8% | 10.0% | 10.1% | 0.48× | 1.17× | 11.72× | 1.44× | 2.2% | 7 | 2.62 | 4 | A | |
| Peer median | — | 42.33× | 6.92× | 8.02× | 25× | -78.8% | 65.9% | 26.0% | 17.2% | 13.5% | 12.6% | 3.7% | 0.09× | -0.16× | 27.34× | 2.46× | 0.6% | 7 | 14.49 | 4 | — |



