Loading...
XCSE
DAB
Market cap526mUSD
Sep 22, Last price  
14.90DKK
1D
1.01%
1Q
3.45%
Jan 2017
262.32%
IPO
-40.00%
Name

Danske Andelskassers Bank A/S

Chart & Performance

D1W1MN
P/E
11.60
P/S
3.45
EPS
1.28
Div Yield, %
2.47%
Shrs. gr., 5y
5.56%
Rev. gr., 5y
3.20%
Revenues
964m
+2.20%
196,379,000207,482,000704,728,000771,004,000688,687,000686,734,000585,311,000568,015,000576,596,000557,408,000823,721,000608,639,000662,480,000585,530,000943,314,000964,038,000
Net income
287m
-3.05%
39,539,00073,928,000-403,718,000-154,388,000-382,279,00020,371,000-11,740,00037,980,00084,461,000121,873,000349,241,00086,443,000197,539,000149,251,000295,613,000286,591,000
CFO
297m
P
-1,084,575,000-1,178,282,0001,127,225,000622,208,000280,665,000-120,767,00025,296,0007,944,000-301,693,000708,127,000-816,178,000589,945,000-31,249,000-425,431,000296,959,000
Dividend
Apr 24, 20250 DKK/sh

Profile

Danske Andelskassers Bank A/S provides various banking products and services to private, small and medium-sized business, and institutional customers in Denmark. The company offers payment accounts; loans and credit products, such as mortgage, home, building credit, restructuring, and energy loans, as well as car loans, consumer loans, and overdrafts; and debit and credit cards. It also provides pension products; and death, sickness, home, accident, annuity, detached, auto, annual travel, holiday home, motorcycle, and pet insurance, as well as protection for wages. In addition, the company offers investment products; and net and mobile banking, ATM, SMS, and payment services. It operates through full time branches for private and business customers; and agricultural branch. The company was founded in 1969 and is headquartered in Tjele, Denmark.
URL
https://www.andelskassen.dk/
IPO date
May 26, 2011
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
964,038
2.20%
943,314
61.10%
585,530
-11.62%
Cost of revenue
269,780
176,477
169,389
Unusual Expense (Income)
NOPBT
694,258
766,837
416,141
NOPBT Margin
72.02%
81.29%
71.07%
Operating Taxes
68,051
8,232
(4,205)
Tax Rate
9.80%
1.07%
NOPAT
626,207
758,605
420,346
Net income
286,591
-3.05%
295,613
98.06%
149,251
-24.44%
Dividends
(83,760)
(40,895)
(53,842)
Dividend yield
2.64%
1.82%
2.75%
Proceeds from repurchase of equity
149,905
309,163
(98,427)
BB yield
-4.72%
-13.77%
5.03%
Debt
Debt current
134,555
151,735
Long-term debt
486,914
34,780
378,584
Deferred revenue
Other long-term liabilities
551,284
5,093,178
(345,100)
Net debt
(8,474,133)
(7,729,863)
(5,782,039)
Cash flow
Cash from operating activities
296,959
(425,431)
(31,249)
CAPEX
(624)
(2,222)
(960)
Cash from investing activities
(624)
(2,222)
(960)
Cash from financing activities
40,400
570,877
21,946
FCF
13,534,790
(8,073,329)
366,707
Balance
Cash
1,623,129
1,317,239
1,470,060
Long term investments
7,472,473
6,447,404
4,842,298
Excess cash
9,047,400
7,717,477
6,283,082
Stockholders' equity
2,659,398
2,544,896
1,928,354
Invested Capital
1,542,589
13,599,478
3,227,833
ROIC
8.27%
9.02%
13.87%
ROCE
16.52%
4.75%
8.07%
EV
Common stock shares outstanding
223,063
214,813
189,948
Price
14.25
36.36%
10.45
1.46%
10.30
-3.74%
Market cap
3,178,650
41.60%
2,244,800
14.74%
1,956,463
-3.59%
EV
(5,295,483)
(5,485,063)
(3,825,576)
EBITDA
694,258
766,837
425,417
EV/EBITDA
Interest
70,045
60,705
22,084
Interest/NOPBT
10.09%
7.92%
5.31%