Loading...
XCSE
HUSCO
Market cap151mUSD
Apr 04, Last price  
48.40DKK
1D
-3.20%
1Q
-17.12%
IPO
-58.81%
Name

HusCompagniet A/S

Chart & Performance

D1W1MN
P/E
70.60
P/S
0.43
EPS
0.69
Div Yield, %
—
Shrs. gr., 5y
0.18%
Rev. gr., 5y
-6.59%
Revenues
2.38b
-45.00%
2,677,302,0002,746,701,0003,063,515,0003,349,194,0003,705,697,0003,598,408,0004,314,783,0004,329,833,0002,381,357,000
Net income
15m
-91.39%
44,163,00084,797,000111,330,00090,045,000233,000158,576,000264,552,000170,309,00014,656,000
CFO
249m
-7.09%
578,838,00020,102,00020,531,000174,742,000134,433,000141,287,000258,477,000268,471,000249,438,000
Dividend
Apr 13, 20213 DKK/sh
Earnings
Apr 11, 2025

Profile

HusCompagniet A/S develops single-family detached houses in Denmark. The company designs, sells, and delivers customizable detached houses to consumers primarily built on-site on third-party customer-owned land; and semi-detached houses to consumers and professional investors. It also produces prefabricated wood-framed detached houses under the VårgårdaHus brand in Sweden. The company was founded in 1972 and is based in Tilst, Denmark.
URL
https://www.huscompagniet.dk/
IPO date
Nov 06, 2020
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,381,357
-45.00%
4,329,833
0.35%
Cost of revenue
1,877,932
3,650,662
Unusual Expense (Income)
NOPBT
503,425
679,171
NOPBT Margin
21.14%
15.69%
Operating Taxes
6,437
50,449
Tax Rate
1.28%
7.43%
NOPAT
496,988
628,722
Net income
14,656
-91.39%
170,309
-35.62%
Dividends
(132,276)
Dividend yield
17.77%
Proceeds from repurchase of equity
198,565
(36,821)
BB yield
-21.16%
4.95%
Debt
Debt current
21,941
24,919
Long-term debt
630,357
837,713
Deferred revenue
Other long-term liabilities
28,228
7,010
Net debt
428,846
853,274
Cash flow
Cash from operating activities
249,438
268,471
CAPEX
(11,032)
(35,556)
Cash from investing activities
(20,136)
(116,554)
Cash from financing activities
(9,207)
(192,317)
FCF
643,936
558,209
Balance
Cash
223,454
5,207
Long term investments
(2)
4,151
Excess cash
104,384
Stockholders' equity
2,105,994
1,891,153
Invested Capital
2,600,990
2,542,926
ROIC
19.32%
24.37%
ROCE
18.40%
26.27%
EV
Common stock shares outstanding
20,183
18,152
Price
46.50
13.41%
41.00
-65.37%
Market cap
938,499
26.10%
744,224
-67.51%
EV
1,375,746
1,607,561
EBITDA
549,500
727,514
EV/EBITDA
2.50
2.21
Interest
39,943
23,708
Interest/NOPBT
7.93%
3.49%