| 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 245.00 | 5.09× | 2.22× | 3.57× | 4× | -647.0% | 99.7% | 77.7% | 70.0% | 43.5% | 41.7% | 19.8% | 0.03× | -0.58× | 189.81× | 23.57× | 0.0% | 3 | 7.44 | 4 | A | |
| 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+ | |
| 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 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- | |
| Peer median | — | 14.1× | 7.45× | 4.68× | 10.37× | -15.8% | 81.0% | 33.6% | 25.9% | 17.1% | 10.0% | 2.0% | 0.67× | 1.17× | 18.83× | 1.44× | 2.2% | 6 | 3.77 | 4 | — |



