OTCMDNNGY
Market cap19bUSD
Dec 20, Last price
15.48USD
1D
1.38%
1Q
-28.47%
IPO
-21.10%
Name
Orsted A/S
Chart & Performance
Profile
Ørsted A/S, together with its subsidiaries, develops, constructs, owns, and operates offshore and onshore wind farms, solar farms, energy storage facilities, and bioenergy plants. It operates through Offshore, Onshore, and Markets & Bioenergy segments. The Offshore segment develops, constructs, owns, and operates offshore wind farms in the United Kingdom, Germany, Denmark, the Netherlands, the United States, Taiwan, Japan, and South Korea. The Onshore segment develops, owns, and operates onshore wind and solar farms in the United States. The Markets & Bioenergy segment engages in the generation of heat and power from combined heat and power plants in Denmark; sells power and gas in the wholesale and B2B markets; and optimizes and hedges energy portfolio. The company was formerly known as DONG Energy A/S and changed its name to Ørsted A/S in November 2017. Ørsted A/S was founded in 1972 and is headquartered in Fredericia, Denmark.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 69,077,000 -45.22% | 126,091,000 82.37% | 69,139,000 86.35% | |||||||
Cost of revenue | 48,930,000 | 106,346,000 | 61,032,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 20,147,000 | 19,745,000 | 8,107,000 | |||||||
NOPBT Margin | 29.17% | 15.66% | 11.73% | |||||||
Operating Taxes | 1,156,000 | 2,613,000 | 2,390,000 | |||||||
Tax Rate | 5.74% | 13.23% | 29.48% | |||||||
NOPAT | 18,991,000 | 17,132,000 | 5,717,000 | |||||||
Net income | (20,506,000) -235.57% | 15,126,000 37.99% | 10,962,000 -29.72% | |||||||
Dividends | (5,673,000) | (5,252,000) | (4,830,000) | |||||||
Dividend yield | 3.60% | 1.98% | 1.38% | |||||||
Proceeds from repurchase of equity | 1,748,000 | 4,356,000 | ||||||||
BB yield | -0.66% | -1.24% | ||||||||
Debt | ||||||||||
Debt current | 1,192,000 | 3,399,000 | 20,213,000 | |||||||
Long-term debt | 95,280,000 | 76,414,000 | 45,846,000 | |||||||
Deferred revenue | 3,297,000 | 3,085,000 | 3,230,000 | |||||||
Other long-term liabilities | 50,554,000 | 65,095,000 | 50,628,000 | |||||||
Net debt | 85,200,000 | 65,152,000 | 56,642,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 28,532,000 | 11,924,000 | 12,148,000 | |||||||
CAPEX | (38,203,000) | (33,004,000) | (34,569,000) | |||||||
Cash from investing activities | (34,732,000) | (17,912,000) | (12,591,000) | |||||||
Cash from financing activities | 265,000 | 13,785,000 | 3,392,000 | |||||||
FCF | 53,828,000 | (36,078,000) | (33,991,000) | |||||||
Balance | ||||||||||
Cash | 39,660,000 | 38,135,000 | 14,834,000 | |||||||
Long term investments | (28,388,000) | (23,474,000) | (5,417,000) | |||||||
Excess cash | 7,818,150 | 8,356,450 | 5,960,050 | |||||||
Stockholders' equity | 88,042,000 | 96,531,000 | 86,676,000 | |||||||
Invested Capital | 211,869,850 | 219,884,550 | 185,334,950 | |||||||
ROIC | 8.80% | 8.46% | 3.40% | |||||||
ROCE | 9.03% | 8.38% | 4.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 420,507 | 420,442 | 420,380 | |||||||
Price | 374.30 -40.71% | 631.30 -24.41% | 835.20 -32.83% | |||||||
Market cap | 157,395,770 -40.70% | 265,425,035 -24.40% | 351,101,376 -32.83% | |||||||
EV | 254,752,770 | 361,040,035 | 435,602,376 | |||||||
EBITDA | 29,942,000 | 32,008,000 | 16,079,000 | |||||||
EV/EBITDA | 8.51 | 11.28 | 27.09 | |||||||
Interest | 4,279,000 | 2,850,000 | 1,841,000 | |||||||
Interest/NOPBT | 21.24% | 14.43% | 22.71% |