| 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) | |||
| €25.10 | 12.56× | 2.01× | 1.32× | 6.94× | -0.5% | 17.0% | 15.3% | 10.5% | 16.0% | 1.1% | 7.3% | 0.76× | 0.33× | 15.64× | 0.5× | 5.4% | 7 | 0.03 | 3 | B | |
| €58.68 | 15.12× | 2.38× | 0.64× | 6.73× | 8.1% | 10.9% | 4.8% | 4.2% | 15.8% | 5.0% | 10.6% | 1.15× | 1.98× | 3.85× | 0.98× | 4.0% | 7 | 2.65 | 3 | B+ | |
| DKK 1,448.00 | 47.04× | 3.24× | 1.55× | 19.92× | 50.9% | 11.0% | 7.1% | 3.3% | 6.9% | 5.4% | 5.1% | 1.04× | 4.43× | 4.64× | 0.95× | 0.4% | 7 | 2.96 | 3 | B | |
| Peer median | — | 31.08× | 2.81× | 1.1× | 13.33× | 29.5% | 10.9% | 6.0% | 3.8% | 11.3% | 5.2% | 7.8% | 1.09× | 3.2× | 4.24× | 0.96× | 2.2% | 7 | 2.8 | 3 | — |


