|
Delayed
Nasdaq Copenhagen
|
5-day change | 1st Jan Change | ||
| - DKK | -.--% |
|
-0.79% | +9.65% |
Company Valuation: Esoft Systems
Data adjusted to current consolidation scope
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 70.13 | 79.95 | 82.54 | 82.54 | 82.54 | 82.54 |
| Change | - | 14% | 3.24% | 0% | 0% | 0% |
| Enterprise Value (EV) 1 | 48.94 | 81.41 | 73.17 | 82.52 | 76.18 | 109.8 |
| Change | - | 66.36% | -10.12% | 12.77% | -7.69% | 44.17% |
| P/E | 56.2x | 16.5x | 70.1x | 6.68x | -20.8x | -17.6x |
| PBR | 2.13x | 4.79x | 8.49x | 3.57x | 0.99x | 1.39x |
| PEG | - | 0x | -0.9x | 0x | 0x | -1x |
| Capitalization / Revenue | 0.47x | 0.49x | 0.51x | 0.44x | 0.36x | 0.27x |
| EV / Revenue | 0.33x | 0.5x | 0.45x | 0.44x | 0.34x | 0.36x |
| EV / EBITDA | 44.4x | 15.5x | 12.8x | 6.09x | 7.7x | 7.89x |
| EV / EBIT | 331x | 19.8x | 17.2x | 7.1x | 13.7x | 43.3x |
| EV / FCF | -6.72x | -21.9x | 6.44x | -6.68x | 1.72x | -5.18x |
| FCF Yield | -14.9% | -4.56% | 15.5% | -15% | 58% | -19.3% |
| Dividend per Share 2 | 5.13 | - | - | - | - | - |
| Rate of return | 25.7% | - | - | - | - | - |
| EPS 2 | 0.3562 | 1.38 | 0.3567 | 3.743 | -1.199 | -1.419 |
| Distribution rate | 1,440% | - | - | - | - | - |
| Net sales 1 | 148.8 | 162.6 | 162.4 | 187.1 | 226.8 | 303.2 |
| EBITDA 1 | 1.102 | 5.254 | 5.709 | 13.56 | 9.887 | 13.92 |
| EBIT 1 | 0.148 | 4.111 | 4.266 | 11.63 | 5.574 | 2.537 |
| Net income 1 | 1.249 | 4.557 | 1.175 | 12.33 | -3.95 | -4.976 |
| Net Debt 1 | -21.2 | 1.46 | -9.366 | -0.018 | -6.362 | 27.28 |
| Reference price 2 | 20.00 | 22.80 | 25.00 | 25.00 | 25.00 | 25.00 |
| Nbr of stocks (in thousands) | 3,507 | 3,507 | 3,302 | 3,302 | 3,302 | 3,302 |
| Announcement Date | 25/02/19 | 25/02/20 | 31/05/21 | 19/04/22 | 25/04/23 | 08/05/24 |
1DKK in Million2DKK
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 13.93M | |
| 13.67x | 1.48x | 6.76x | 4.15% | 26.8B | |
| 8.89x | 0.98x | 5.55x | 4.5% | 20.2B | |
| 11.98x | 5.2x | 9.02x | 7.18% | 10.18B | |
| 131.89x | 0.54x | 89.06x | - | 6.62B | |
| 16.37x | 1.34x | 4.66x | 2.83% | 5.95B | |
| 11.09x | 0.77x | 4.86x | -.--% | 5.89B | |
| 16.65x | 0.72x | 4.35x | 4% | 5.39B | |
| -52.88x | 1.76x | 7.39x | 0% | 5.02B | |
| Average | 19.71x | 1.60x | 16.45x | 3.24% | 9.56B | |
| Weighted average by Cap. | 17.76x | 1.64x | 12.68x | 3.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ESOFT Stock
- Valuation Esoft Systems
Select your edition
All financial news and data tailored to specific country editions
