Loading...
XCSE
DAC
Market cap17mUSD
Oct 08, Last price  
10.30DKK
1D
-1.90%
1Q
-1.90%
IPO
74.58%
Name

Danish Aerospace Company A/S

Chart & Performance

D1W1MN
No data to show
P/E
P/S
6.00
EPS
Div Yield, %
Shrs. gr., 5y
Rev. gr., 5y
-2.98%
Revenues
19m
-40.84%
14,143,04119,947,83021,939,07922,071,84420,353,84223,911,43331,880,80018,859,928
Net income
-4m
L
888,083956,3901,047,345233,340175,2751,864,6582,019,740-3,877,324
CFO
4m
P
0364,463-1,959,056-7,287,2787,612,237-6,370,543-8,943,7024,393,290

Profile

Danish Aerospace Company A/S designs, develops, manufactures, and sells medical monitoring and exercise equipment. It offers agile data analyzer and monitor, a medical software that supports loading data over a network connection; portable pulmonary function systems for use in the areas of respiratory, cardiovascular, and metabolic physiology; cycle ergometer with vibration isolation and stabilization system, a recumbent bicycle that provides aerobic exercise for the harmful physiological effects of exposure to microgravity; advanced respiratory monitoring systems; European enhanced exploration exercise devices; space shuttle ergometer; and flight ergometer, the next generation space ergometer. The company also provides respiratory monitoring systems-II equipment, a photo- and magnetoacoustic multi-gas analyzer for performing non-invasive cardiovascular and pulmonary measurements; and European gas delivery system, a specially developed gas cylinder used for calibration and measurement of equipment and/or as breathing gases for use in space. Danish Aerospace Company A/S was founded in 1988 and is based in Odense, Denmark.
IPO date
May 27, 2019
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
18,860
-40.84%
31,881
33.33%
23,911
17.48%
Cost of revenue
6,669
27,839
6,078
Unusual Expense (Income)
NOPBT
12,191
4,042
17,834
NOPBT Margin
64.64%
12.68%
74.58%
Operating Taxes
(905)
694
675
Tax Rate
17.18%
3.79%
NOPAT
13,096
3,348
17,158
Net income
(3,877)
-291.97%
2,020
8.32%
1,865
963.85%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
13,424
15,662
4,906
Long-term debt
Deferred revenue
Other long-term liabilities
1,220
1,166
1,126
Net debt
13,126
15,563
4,775
Cash flow
Cash from operating activities
4,393
(8,944)
(6,371)
CAPEX
(18)
(36)
(1,112)
Cash from investing activities
(1,941)
(1,835)
(1,112)
Cash from financing activities
(2,238)
10,756
4,906
FCF
41,494
5,462
7,789
Balance
Cash
297
84
106
Long term investments
15
24
Excess cash
Stockholders' equity
4,961
12,052
21,306
Invested Capital
22,536
28,879
27,339
ROIC
50.94%
11.91%
73.91%
ROCE
50.85%
12.95%
55.94%
EV
Common stock shares outstanding
10,908
10,908
10,908
Price
Market cap
EV
EBITDA
12,708
4,539
18,601
EV/EBITDA
Interest
1,173
976
46
Interest/NOPBT
9.62%
24.15%
0.26%