|
Market Closed -
Nasdaq Copenhagen
19:20:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 395.00 DKK | +0.25% |
|
-0.38% | +2.20% |
| 09-21 | UIE Plc(CPSE:UIE) added to S&P Global BMI Index | CI |
| 08-24 | UIE Plc commences an Equity Buyback Plan for 5% of its issued share capital, under the authorization approved on May 20, 2026. | CI |
Company Valuation: UIE Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 782.5 | 912.1 | 859.3 | 897.9 | 1,323 | 1,869 |
| Change | - | 16.57% | -5.79% | 4.49% | 47.32% | 41.33% |
| Enterprise Value (EV) 1 | 628.1 | 739.8 | 636.2 | 680.7 | 1,128 | 1,690 |
| Change | - | 17.77% | -14.01% | 7.01% | 65.76% | 49.8% |
| P/E | 6.86x | 8.56x | -37.4x | 7.44x | 17.8x | 13.6x |
| PBR | 1.12x | 1.27x | 1.24x | 1.33x | 2x | 2.51x |
| PEG | - | -3.91x | 0x | -0x | -0.5x | 0.2x |
| Capitalization / Revenue | 2.44x | 1.87x | 1.5x | 2.05x | 2.72x | 3.18x |
| EV / Revenue | 1.96x | 1.51x | 1.11x | 1.55x | 2.32x | 2.88x |
| EV / EBITDA | 4.73x | 4.06x | 3.09x | 3.18x | 5.03x | 6.24x |
| EV / EBIT | 5.64x | 4.63x | 3.47x | 3.55x | 5.61x | 6.87x |
| EV / FCF | 10.3x | 5.25x | 5.05x | 4.7x | 9.2x | 15.9x |
| FCF Yield | 9.75% | 19% | 19.8% | 21.3% | 10.9% | 6.31% |
| Dividend per Share 2 | 0.625 | 0.85 | 1 | 1.25 | 1.26 | 1.53 |
| Rate of return | 2.69% | 3% | 3.9% | 4.48% | 2.98% | 2.51% |
| EPS 2 | 3.382 | 3.308 | -0.6862 | 3.747 | 2.371 | 4.483 |
| Distribution rate | 18.5% | 25.7% | -146% | 33.4% | 53.1% | 34.1% |
| Net sales 1 | 321.1 | 488.6 | 573.3 | 438.7 | 486.2 | 587.3 |
| EBITDA 1 | 132.8 | 182.4 | 205.8 | 214.2 | 224.2 | 271.1 |
| EBIT 1 | 111.3 | 159.6 | 183.3 | 191.9 | 201.1 | 246.1 |
| Net income 1 | 114.1 | 108.1 | -22.1 | 120.7 | 75.62 | 139.9 |
| Net Debt 1 | -154.3 | -172.3 | -223.1 | -217.1 | -194.4 | -179.2 |
| Reference price 2 | 23.20 | 28.33 | 25.65 | 27.88 | 42.31 | 60.88 |
| Nbr of stocks (in thousands) | 33,728 | 32,200 | 33,504 | 32,206 | 31,266 | 30,710 |
| Announcement Date | 01/03/21 | 02/03/22 | 02/03/23 | 29/02/24 | 28/02/25 | 27/02/26 |
1USD in Million2USD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.82B | |
| -152.99x | 1.97x | 18.14x | 0.15% | 34.52B | |
| -32.78x | 1.19x | 69.46x | -.--% | 15.17B | |
| 18.02x | 0.49x | 9.41x | 2.89% | 10.57B | |
| 8.91x | 1.1x | 9.07x | 4.75% | 5.23B | |
| 11.52x | 0.32x | 4.46x | 1.66% | 4.6B | |
| -15.78x | 0.66x | 17.53x | 0.13% | 4.49B | |
| -20.36x | - | - | - | 3.92B | |
| 18.65x | - | - | 3.78% | 3.52B | |
| Average | -20.60x | 0.96x | 21.35x | 1.91% | 9.31B | |
| Weighted average by Cap. | -67.96x | 1.36x | 25.82x | 1.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- UIE Stock
- Valuation UIE Plc
Select your edition
All financial news and data tailored to specific country editions
