| 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 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 | |
| DKK 0.69 | -26.76× | 6.75× | 9.11× | -38.22× | -782.5% | -25.8% | -25.3% | -34.0% | -25.2% | -15.5% | -11.3% | 0.21× | -0.7× | -2.69× | 1.49× | 0.0% | 2 | 6.45 | 1 | C- | |
| Peer median | — | -26.76× | 6.75× | 9.11× | -38.22× | -782.5% | -25.8% | -25.3% | -34.0% | -25.2% | -15.5% | -11.3% | 0.21× | -0.7× | -2.69× | 1.49× | 0.0% | 2 | 6.45 | 1 | — |

