Loading...
XCSE
SIG
Market cap23mUSD
Jul 25, Last price  
3.24DKK
1D
-2.41%
1Q
-3.28%
Jan 2017
220.79%
Name

Scandinavian Investment Group A/S

Chart & Performance

D1W1MN
P/E
13.44
P/S
5.89
EPS
0.24
Div Yield, %
—
Shrs. gr., 5y
-0.56%
Rev. gr., 5y
-40.42%
Revenues
25m
-47.71%
5,036,300,0005,362,500,0007,186,500,0005,719,800,0005,013,000,0003,648,300,0003,201,600,0002,936,600,0002,419,200,000000256,800,000313,300,000334,200,000323,800,00015,700,00031,200,00048,000,00025,100,000
Net income
11m
-60.71%
84,100,000118,500,000152,000,000100,200,000-353,400,000-751,800,000-22,400,000-2,700,000-62,800,000-81,700,000-171,300,000-75,000,000-5,800,0006,100,0009,400,000300,00025,600,00036,000,00028,000,00011,000,000
CFO
12m
-13.43%
-107,100,000125,500,0000-48,900,000231,600,000-22,000,000-70,800,000108,600,0003,400,000-91,800,000-20,600,000-16,600,0003,100,000-13,100,00025,700,00097,300,00010,700,00012,500,00013,400,00011,600,000
Dividend
Apr 17, 20081.099022 DKK/sh

Profile

Scandinavian Investment Group A/S invests in real estate properties in Denmark. The company also invests in listed and unlisted companies, as well as bonds in Nordic markets. Scandinavian Investment Group A/S was founded in 1908 and is based in Herlev, Denmark.
URL
https://www.sca-inv-group.dk/
IPO date
Jan 01, 1986
Employees
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
25,100
-47.71%
48,000
53.85%
Cost of revenue
5,400
2,200
Unusual Expense (Income)
NOPBT
19,700
45,800
NOPBT Margin
78.49%
95.42%
Operating Taxes
(2,500)
(1,100)
Tax Rate
NOPAT
22,200
46,900
Net income
11,000
-60.71%
28,000
-22.22%
Dividends
Dividend yield
Proceeds from repurchase of equity
(6,200)
(7,900)
BB yield
4.53%
4.75%
Debt
Debt current
12,900
12,900
13,100
Long-term debt
92,900
90,700
94,000
Deferred revenue
Other long-term liabilities
4,900
4,900
(94,000)
Net debt
(10,600)
(8,600)
(3,500)
Cash flow
Cash from operating activities
11,600
13,400
12,500
CAPEX
Cash from investing activities
(6,100)
(4,600)
1,700
Cash from financing activities
(7,400)
(9,700)
(12,500)
FCF
22,200
48,300
Balance
Cash
116,400
112,200
110,600
Long term investments
Excess cash
116,400
110,945
108,200
Stockholders' equity
194,000
187,700
192,700
Invested Capital
188,300
185,255
181,500
ROIC
12.11%
30.09%
ROCE
6.65%
15.81%
EV
Common stock shares outstanding
51,077
53,880
Price
3.16
17.91%
2.68
-13.27%
3.09
13.60%
Market cap
136,886
-17.78%
166,489
7.52%
EV
128,286
173,089
EBITDA
19,700
45,800
EV/EBITDA
6.51
3.78
Interest
1,200
1,000
Interest/NOPBT
6.09%
2.18%