Loading...
XCSEDAC
Market cap4mUSD
Dec 23, Last price  
2.94DKK
1D
12.21%
1Q
-12.50%
IPO
-50.17%
Name

Danish Aerospace Company A/S

Chart & Performance

D1W1MN
XCSE:DAC chart
P/E
15.88
P/S
1.01
EPS
0.19
Div Yield, %
0.00%
Shrs. gr., 5y
Rev. gr., 5y
9.83%
Revenues
32m
+33.33%
14,143,04119,947,83021,939,07922,071,84420,353,84223,911,43331,880,800
Net income
2m
+8.32%
888,083956,3901,047,345233,340175,2751,864,6582,019,740
CFO
-9m
L+40.39%
0364,463-1,959,056-7,287,2787,612,237-6,370,543-8,943,702
Earnings
Apr 18, 2025

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
FYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
31,881
33.33%
23,911
17.48%
20,354
-7.78%
Cost of revenue
27,839
6,078
5,287
Unusual Expense (Income)
NOPBT
4,042
17,834
15,067
NOPBT Margin
12.68%
74.58%
74.02%
Operating Taxes
694
675
200
Tax Rate
17.18%
3.79%
1.32%
NOPAT
3,348
17,158
14,867
Net income
2,020
8.32%
1,865
963.85%
175
-24.88%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
15,662
4,906
(30)
Long-term debt
Deferred revenue
Other long-term liabilities
1,166
1,126
1,110
Net debt
15,563
4,775
(2,760)
Cash flow
Cash from operating activities
(8,944)
(6,371)
7,612
CAPEX
(36)
(1,112)
(601)
Cash from investing activities
(1,835)
(1,112)
(601)
Cash from financing activities
10,756
4,906
(4,487)
FCF
5,462
7,789
21,291
Balance
Cash
84
106
2,683
Long term investments
15
24
47
Excess cash
1,712
Stockholders' equity
12,052
21,306
19,727
Invested Capital
28,879
27,339
19,094
ROIC
11.91%
73.91%
66.75%
ROCE
12.95%
55.94%
61.37%
EV
Common stock shares outstanding
10,908
10,908
10,908
Price
Market cap
EV
EBITDA
4,539
18,601
16,201
EV/EBITDA
Interest
976
46
235
Interest/NOPBT
24.15%
0.26%
1.56%