Solar A/S

Chart & Performance

D1W1MN

No data to show

P/E

13.02

P/S

0.16

EPS

17.47

Div Yield, %

13.19%

Shrs. gr., 5y

0.09%

Rev. gr., 5y

0.91%

Revenues

12.22b

-6.20%

Net income

151m

-56.48%

CFO

538m

-37.08%

Dividend

Mar 18, 202430 DKK/sh

Earnings

Apr 30, 2025

Profile

Solar A/S operates as a sourcing and services company in electrical, heating and plumbing, ventilation, and climate and energy solutions in the Danish, Swedish, Norwegian, and Dutch markets. The company offers lighting fixtures and luminaries, and various installation materials; switches and sockets, and other products in relation to intelligent building systems; and cables. It also provides communication and security products and solutions, such as video surveillance, burglar alarms, fire alarms, and access control systems for large installations and urban networks, as well as customized solutions for home switches, UPS, and antenna equipment for telephony. In addition, the company offers valves; solar panels and electricity, wood, pellet boilers, etc.; products for bathrooms and kitchens, as well as pipes of steel, copper, and plastic for various purposes; products for mounting and supporting the pipes; and drainage systems, cable protection systems, floor drains, cold-water pumps, and hoses and insulation products. Further, it provides delivery, handling, inventory management, logistics, support, and rental services. Additionally, the company offers vending machines; Kitbox, a complete assembly set with components for a specific task; and Via, a cloud-based service, as well as Solar Webshop and Solar Mobile for ordering through mobile app. The company serves offshore, marine, food and beverage, panel building, wind, and machine building industries. Solar A/S was founded in 1919 and is headquartered in Vejen, Denmark.

URL

https://www.solar.dk/

IPO date

Jan 01, 1953

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title DKK in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title DKK in thousands, except ratios and share amounts	2024‑12	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	12,223,000 -6.20%	13,031,000 -6.00%	13,863,000 12.21%
Cost of revenue	9,702,000	10,101,000	10,618,000
Unusual Expense (Income)
NOPBT	2,521,000	2,930,000	3,245,000
NOPBT Margin	20.63%	22.48%	23.41%
Operating Taxes	44,000	120,000	198,000
Tax Rate	1.75%	4.10%	6.10%
NOPAT	2,477,000	2,810,000	3,047,000
Net income	151,000 -56.48%	347,000 -47.42%	660,000 24.29%
Dividends	(219,000)	(329,000)	(658,000)
Dividend yield	9.97%	9.65%	14.48%
Proceeds from repurchase of equity
BB yield
Debt
Debt current	982,000	843,000	673,000
Long-term debt	1,134,000	1,204,000	958,000
Deferred revenue
Other long-term liabilities	12,000	11,000	9,000
Net debt	1,657,000	1,602,000	1,461,000
Cash flow
Cash from operating activities	538,000	855,000	16,000
CAPEX	(162,000)	(170,000)	(226,000)
Cash from investing activities	(265,000)	(405,000)	(259,000)
Cash from financing activities	(255,000)	(175,000)	(82,000)
FCF	2,568,000	4,524,000	34,000
Balance
Cash	459,000	441,000	166,000
Long term investments		4,000	4,000
Excess cash
Stockholders' equity	1,998,000	1,982,000	1,783,000
Invested Capital	3,577,000	3,590,000	2,937,000
ROIC	69.12%	86.10%	119.58%
ROCE	67.51%	78.49%	105.70%
EV
Common stock shares outstanding	7,331	7,329	7,329
Price	299.50 -35.59%	465.00 -25.00%	620.00 -22.01%
Market cap	2,195,496 -35.58%	3,408,082 -25.00%	4,544,079 -21.96%
EV	3,898,496	5,060,082	6,186,079
EBITDA	2,839,000	3,243,000	3,511,000
EV/EBITDA	1.37	1.56	1.76
Interest	114,000	106,000	33,000
Interest/NOPBT	4.52%	3.62%	1.02%