| 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 272.80 | 14.1× | 7.45× | 4.68× | 10.37× | -15.8% | 81.0% | 41.3% | 33.1% | 52.8% | 29.5% | 2.0% | 0.67× | 0.7× | 18.83× | 0.8× | 3.6% | 6 | 3.77 | 4 | A- | |
| €85.76 | 12.92× | 1.41× | 2.16× | 9.13× | 172.4% | 72.1% | 20.5% | 16.7% | 10.9% | 7.7% | 8.9% | 0.28× | 1.04× | 15.33× | 1.09× | 4.7% | 7 | 2.2 | 3 | B+ | |
| Peer median | — | 12.92× | 1.41× | 2.16× | 9.13× | 172.4% | 72.1% | 20.5% | 16.7% | 10.9% | 7.7% | 8.9% | 0.28× | 1.04× | 15.33× | 1.09× | 4.7% | 7 | 2.2 | 3 | — |

