| 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 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+ | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $241.94 | -29.11× | 2.4× | 2.43× | 54.8× | 84.2% | 88.2% | 5.3% | -8.3% | -8.2% | 1.2% | 11.1% | 1.26× | 15.34× | 1.15× | 1.86× | 0.0% | 8 | 2.36 | 4 | A- | |
| €298.80 | 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 | — | -0.01× | 3.29× | 4.14× | 40.04× | 59.6% | 79.7% | 10.2% | 5.9% | 3.0% | 4.2% | 7.6% | 0.73× | 7.67× | 5.13× | 1.62× | 0.3% | 7 | 3.65 | 4 | — |


