Loading...
XCSENORTHM
Market cap118mUSD
Dec 20, Last price  
47.00DKK
1D
-1.05%
1Q
-14.86%
Jan 2017
256.06%
Name

North Media A/S

Chart & Performance

D1W1MN
XCSE:NORTHM chart
P/E
3.20
P/S
0.89
EPS
14.67
Div Yield, %
8.77%
Shrs. gr., 5y
-0.53%
Rev. gr., 5y
-3.68%
Revenues
949m
-4.64%
1,223,800,0001,417,400,00001,433,800,0001,235,800,0001,028,500,0001,138,700,0001,211,600,0001,104,600,0001,061,700,0001,073,700,0001,012,400,000881,100,000899,400,0001,144,900,0001,130,000,0001,045,400,0001,033,600,000995,300,000949,100,000
Net income
264m
+12,490.48%
30,500,00077,600,0000-4,900,000-172,700,0009,100,00085,800,000121,200,00064,700,00015,700,00020,600,000-11,900,000-75,700,00028,600,00090,400,000205,300,000306,500,000273,600,0002,100,000264,400,000
CFO
126m
-34.08%
30,200,00076,500,000163,000,000108,700,00080,100,00075,100,000146,100,000154,300,00091,100,00081,100,00083,500,00034,600,000-14,300,00023,000,000104,700,000130,300,000216,500,000156,100,000191,300,000126,100,000
Dividend
Apr 15, 20244 DKK/sh
Earnings
Feb 26, 2025

Profile

North Media A/S develops and operates platforms for transactions that bring businesses and consumers together in Denmark. It operates in two segments, Last Mile and Digital Services. The company's platforms enable consumers find products, such as groceries, rental housing, jobs, and digital access solutions. It also distributes advertising material and information, leaflets and local newspapers, and direct mail and magazines, as well as operates minetilbud.dk, a digital advertising platform. In addition, the company provides packing services, including packing leaflets for local Danish clients and for Deutsche Post. Further, it develops and operates digital platforms including boligportal.dk, a home rentals platform; Ofir.dk provides job advertisements; bostadsportal.se, a rental housing platform; matchwork.com; and Bekey provides and manages digital access for distribution businesses. The company was formerly known as Søndagsavisen a-s and changed its name to North Media A/S in April 2010. North Media A/S was founded in 1965 and is based in Søborg, Denmark.
URL
https://www.northmedia.dk/
IPO date
May 01, 1996
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
949,100
-4.64%
995,300
-3.71%
1,033,600
-1.13%
Cost of revenue
410,800
432,400
525,300
Unusual Expense (Income)
NOPBT
538,300
562,900
508,300
NOPBT Margin
56.72%
56.56%
49.18%
Operating Taxes
75,700
(700)
73,400
Tax Rate
14.06%
14.44%
NOPAT
462,600
563,600
434,900
Net income
264,400
12,490.48%
2,100
-99.23%
273,600
-10.73%
Dividends
(74,300)
(92,100)
(90,700)
Dividend yield
6.18%
8.73%
4.52%
Proceeds from repurchase of equity
(29,300)
10,100
7,000
BB yield
2.44%
-0.96%
-0.35%
Debt
Debt current
19,500
8,200
8,200
Long-term debt
180,500
115,800
123,300
Deferred revenue
102,700
103,400
Other long-term liabilities
20,300
(108,600)
(113,300)
Net debt
21,800
(81,500)
(8,500)
Cash flow
Cash from operating activities
126,100
191,300
156,100
CAPEX
(11,900)
(20,200)
(25,500)
Cash from investing activities
(40,200)
(43,800)
(88,200)
Cash from financing activities
(112,300)
(90,400)
(91,700)
FCF
464,200
528,900
450,500
Balance
Cash
812,800
764,300
882,800
Long term investments
(634,600)
(558,800)
(742,800)
Excess cash
130,745
155,735
88,320
Stockholders' equity
1,156,700
995,400
1,082,900
Invested Capital
1,200,255
930,665
1,091,480
ROIC
43.42%
55.74%
44.83%
ROCE
39.34%
51.53%
42.73%
EV
Common stock shares outstanding
18,500
18,500
18,600
Price
65.00
14.04%
57.00
-47.22%
108.00
35.34%
Market cap
1,202,500
14.04%
1,054,500
-47.51%
2,008,800
36.81%
EV
1,224,300
973,000
2,003,200
EBITDA
565,100
590,600
536,000
EV/EBITDA
2.17
1.65
3.74
Interest
3,700
4,500
4,700
Interest/NOPBT
0.69%
0.80%
0.92%