Loading...
XCSE
NETC
Market cap1.80bUSD
Apr 02, Last price  
262.60DKK
1D
0.31%
1Q
-24.32%
IPO
29.36%
Name

Netcompany Group A/S

Chart & Performance

D1W1MN
P/E
26.39
P/S
1.90
EPS
9.95
Div Yield, %
—
Shrs. gr., 5y
-0.06%
Rev. gr., 5y
21.66%
Revenues
6.54b
+7.60%
400,487,000460,671,000629,211,000758,100,000899,600,0001,416,100,0002,053,216,0002,453,853,0002,838,590,0003,631,971,0005,544,646,0006,078,400,0006,540,600,000
Net income
470m
+54.93%
87,701,00073,511,000134,404,000187,800,00032,800,000141,600,000181,217,000388,470,000321,918,000576,142,000603,400,000303,500,000470,200,000
CFO
967m
+27.46%
000216,800,000116,900,000195,300,000186,439,000460,329,000580,873,000465,597,000773,005,000758,600,000966,900,000
Dividend
Mar 10, 20211 DKK/sh
Earnings
May 01, 2025

Profile

Netcompany Group A/S, an IT services company, delivers business critical IT solutions to public and private sector customers in Denmark, Norway, the United Kingdom, the Netherlands, Belgium, Luxembourg, Greece, Spain, and internationally. It is involved in the development, maintenance, and operation of business-critical IT solutions for various areas, such as digital Web and self-service solutions, application development, cognitive computing, e-commerce and product information management (PIM), ERP, CRM and marketing, application management, case and document management, operation and infrastructure, data and insight, application and mobile, and organizational implementation. The company serves customers in finance, government, manufacturing and engineering, municipality, organization, region, retail and trade, service, unemployment insurance fund and union, telecommunication and media, and energy and utility markets. Netcompany Group A/S was founded in 2000 and is headquartered in Copenhagen, Denmark.
URL
https://www.netcompany.com/
IPO date
Jun 07, 2018
Employees
7,701
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
6,540,600
7.60%
6,078,400
9.63%
5,544,646
52.66%
Cost of revenue
5,067,000
5,365,700
4,171,372
Unusual Expense (Income)
NOPBT
1,473,600
712,700
1,373,274
NOPBT Margin
22.53%
11.73%
24.77%
Operating Taxes
156,500
128,200
153,790
Tax Rate
10.62%
17.99%
11.20%
NOPAT
1,317,100
584,500
1,219,484
Net income
470,200
54.93%
303,500
-49.70%
603,400
4.73%
Dividends
Dividend yield
Proceeds from repurchase of equity
(727,500)
(32,000)
(131,487)
BB yield
Debt
Debt current
183,700
261,600
132,734
Long-term debt
3,134,300
3,225,200
2,318,820
Deferred revenue
Other long-term liabilities
23,700
19,000
13,772
Net debt
3,067,100
2,875,300
1,951,412
Cash flow
Cash from operating activities
966,900
758,600
773,005
CAPEX
(54,900)
(98,500)
(170,257)
Cash from investing activities
(178,200)
(302,800)
(244,286)
Cash from financing activities
(988,900)
(343,400)
(646,017)
FCF
1,511,100
(204,791)
1,160,014
Balance
Cash
250,900
448,100
336,048
Long term investments
163,400
164,094
Excess cash
307,580
222,910
Stockholders' equity
4,400,100
4,023,100
3,840,158
Invested Capital
6,103,700
6,151,720
5,392,326
ROIC
21.49%
10.13%
22.76%
ROCE
23.97%
10.92%
23.98%
EV
Common stock shares outstanding
49,100
49,800
49,672
Price
Market cap
EV
EBITDA
1,777,900
1,035,400
1,645,927
EV/EBITDA
Interest
133,100
132,600
48,944
Interest/NOPBT
9.03%
18.61%
3.56%