Loading...
XCSE
ORSTED
Market cap18bUSD
Apr 02, Last price  
308.70DKK
1D
3.04%
1Q
-8.21%
Jan 2017
15.36%
IPO
22.50%
Name

Orsted A/S

Chart & Performance

D1W1MN
No data to show
P/E
—
P/S
2.20
EPS
—
Div Yield, %
—
Shrs. gr., 5y
0.01%
Rev. gr., 5y
-0.17%
Revenues
58.83b
-14.83%
65,860,000,00072,199,000,00071,829,000,00074,387,000,00057,393,000,00059,709,000,00068,646,000,00059,338,000,00037,101,000,00069,139,000,000126,091,000,00069,077,000,00058,833,000,000
Net income
-206m
L-99.00%
-4,686,000,000-1,591,000,000-2,310,000,000-9,453,000,0008,046,000,00013,321,000,00018,251,000,0007,181,000,00015,598,000,00010,962,000,00015,126,000,000-20,506,000,000-206,000,000
CFO
18.36b
-35.67%
7,891,000,0009,729,000,00014,958,000,00013,571,000,00011,272,000,0001,023,000,00010,343,000,00013,079,000,00016,466,000,00012,148,000,00011,924,000,00028,532,000,00018,356,000,000
Dividend
Mar 08, 202313.5 DKK/sh
Earnings
Apr 30, 2025

Profile

Ørsted A/S, together with its subsidiaries, develops, constructs, owns, and operates offshore and onshore wind farms, solar farms, energy storage facilities, and bioenergy plants. It operates through Offshore, Onshore, and Markets & Bioenergy segments. The Offshore segment develops, constructs, owns, and operates offshore wind farms in the United Kingdom, Germany, Denmark, the Netherlands, the United States, Taiwan, Japan, and South Korea. The Onshore segment develops, owns, and operates onshore wind and solar farms in the United States. The Markets & Bioenergy segment engages in the generation of heat and power from combined heat and power plants in Denmark; sells power and gas in the wholesale and B2B markets; and optimizes and hedges energy portfolio. The company was formerly known as DONG Energy A/S and changed its name to Ørsted A/S in November 2017. Ørsted A/S was founded in 1972 and is headquartered in Fredericia, Denmark.
URL
https://orsted.dk/
IPO date
Jun 09, 2016
Employees
8,661
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
58,833,000
-14.83%
69,077,000
-45.22%
126,091,000
82.37%
Cost of revenue
35,963,000
48,930,000
106,346,000
Unusual Expense (Income)
NOPBT
22,870,000
20,147,000
19,745,000
NOPBT Margin
38.87%
29.17%
15.66%
Operating Taxes
2,590,000
1,156,000
2,613,000
Tax Rate
11.32%
5.74%
13.23%
NOPAT
20,280,000
18,991,000
17,132,000
Net income
(206,000)
-99.00%
(20,506,000)
-235.57%
15,126,000
37.99%
Dividends
(5,673,000)
(5,252,000)
Dividend yield
3.60%
1.98%
Proceeds from repurchase of equity
1,748,000
BB yield
-0.66%
Debt
Debt current
4,935,000
1,192,000
3,399,000
Long-term debt
100,593,000
95,280,000
76,414,000
Deferred revenue
8,834,000
3,297,000
3,085,000
Other long-term liabilities
48,600,000
50,554,000
65,095,000
Net debt
81,505,000
85,200,000
65,152,000
Cash flow
Cash from operating activities
18,356,000
28,532,000
11,924,000
CAPEX
(42,654,000)
(38,203,000)
(33,004,000)
Cash from investing activities
(21,759,000)
(34,732,000)
(17,912,000)
Cash from financing activities
15,843,000
265,000
13,785,000
FCF
(8,026,000)
53,828,000
(36,078,000)
Balance
Cash
32,938,000
39,660,000
38,135,000
Long term investments
(8,915,000)
(28,388,000)
(23,474,000)
Excess cash
21,081,350
7,818,150
8,356,450
Stockholders' equity
77,693,000
88,042,000
96,531,000
Invested Capital
226,454,650
211,869,850
219,884,550
ROIC
9.25%
8.80%
8.46%
ROCE
9.15%
9.03%
8.38%
EV
Common stock shares outstanding
420,630
420,507
420,442
Price
324.20
-13.38%
374.30
-40.71%
631.30
-24.41%
Market cap
136,368,246
-13.36%
157,395,770
-40.70%
265,425,035
-24.40%
EV
228,264,246
254,752,770
361,040,035
EBITDA
22,870,000
29,942,000
32,008,000
EV/EBITDA
9.98
8.51
11.28
Interest
4,007,000
4,279,000
2,850,000
Interest/NOPBT
17.52%
21.24%
14.43%