| 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 30.10 | 13.76× | 0.74× | 4.09× | 17.87× | 109.3% | 49.5% | 38.3% | 29.7% | 5.4% | 3.0% | 5.4% | 0.75× | 8.25× | 2.02× | 5.11× | 32.2% | 6 | 1.28 | 3 | B | |
| DKK 27.00 | 12.5× | 1.2× | 1.02× | -1.25× | -1030.9% | -66.4% | -81.0% | 8.2% | 9.6% | -66.2% | -57.4% | 0.37× | 0.37× | -38.38× | 1.61× | 0.0% | 2 | 0.32 | 2 | C+ | |
| DKK 0.28 | 18.68× | 1.12× | 1.12× | 47.16× | -449.9% | 48.9% | -25.9% | 5.3% | 5.3% | -16.6% | -19.0% | 0.4× | 6.44× | 0× | 2.21× | 0.0% | 4 | 0.05 | 2 | B- | |
| DKK 250.00 | 7.06× | 0.98× | 0.76× | 6.6× | -21.2% | 13.3% | 7.1% | 10.7% | 13.9% | 3.0% | 9.3% | 0.89× | 2.89× | 2.77× | 1.02× | 6.8% | 7 | 1.92 | 3 | B | |
| DKK 0.58 | 4.73× | 0.77× | 3.68× | 5.58× | -87.2% | 95.0% | 82.9% | 76.5% | 16.0% | 11.8% | -0.8% | 0.2× | 1.14× | 16.47× | 0× | 2.8% | 6 | 2.62 | 4 | A | |
| Peer median | — | 9.78× | 1.05× | 1.07× | 6.09× | -268.5% | 31.1% | -9.4% | 9.5% | 11.8% | -6.8% | -9.9% | 0.39× | 2.01× | 1.39× | 1.32× | 1.4% | 5 | 1.12 | 3 | — |




