Loading...
XCSETOP
Market cap4.55bUSD
Oct 18, Last price  
364.60DKK
Name

Topdanmark A/S

Chart & Performance

D1W1MN
XCSE:TOP chart
P/E
30.94
P/S
3.04
EPS
11.78
Div Yield, %
8.45%
Shrs. gr., 5y
0.52%
Rev. gr., 5y
-8.56%
Revenues
10.68b
+35.54%
12,389,000,00014,735,000,00014,399,000,00013,782,000,0006,349,000,00013,556,000,00015,066,000,00012,951,000,00015,728,000,00013,188,000,00013,880,000,00011,861,000,00020,004,000,00020,918,000,00016,708,000,00029,454,000,00026,213,000,00031,231,000,0007,881,000,00010,682,000,000
Net income
1.05b
+9.48%
776,000,0001,188,000,0001,692,000,0001,271,000,000-189,000,0001,446,000,0001,168,000,0001,023,000,0001,823,000,0001,468,000,0001,558,000,0001,132,000,0001,536,000,0001,733,000,0001,331,000,0001,547,000,0001,124,000,0002,138,000,000960,000,0001,051,000,000
CFO
1.18b
+23.23%
2,456,000,0002,492,000,0002,649,000,0004,741,000,0004,897,000,0004,256,000,0001,168,000,0001,023,000,0001,823,000,0001,468,000,0001,558,000,0001,132,000,0001,536,000,0001,733,000,0001,331,000,0009,980,000,0006,002,000,0004,453,000,000960,000,0001,183,000,000
Dividend
Apr 24, 202411.5 DKK/sh
Earnings
Jan 21, 2025

Profile

Topdanmark A/S, together with its subsidiaries, offers life and non-life insurance products and services in Denmark. The company operates through three segments: Private, SME, and Life. It offers illness and accident, health, workers' compensation, motor, fire and property, liability, tourist assistance, and other insurance products, as well as life insurance and pension fund schemes to individual households, agricultural and SME businesses, and private customers under the Topdanmark and Coop Forsikringer brands. The company also provides asset management, IT, administration, and property services. Topdanmark A/S was founded in 1728 and is headquartered in Ballerup, Denmark.
URL
https://www.topdanmark.com/
IPO date
May 20, 1985
Employees
2,100
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
10,682,000
35.54%
7,881,000
-74.77%
31,231,000
19.14%
Cost of revenue
559,000
909,000
Unusual Expense (Income)
NOPBT
10,682,000
7,322,000
30,322,000
NOPBT Margin
100.00%
92.91%
97.09%
Operating Taxes
372,000
280,000
604,000
Tax Rate
3.48%
3.82%
1.99%
NOPAT
10,310,000
7,042,000
29,718,000
Net income
1,051,000
9.48%
960,000
-55.10%
2,138,000
90.21%
Dividends
(2,748,000)
(3,040,000)
(1,752,000)
Dividend yield
9.59%
9.40%
5.43%
Proceeds from repurchase of equity
(50,000)
BB yield
0.17%
Debt
Debt current
Long-term debt
2,051,000
1,969,000
4,819,000
Deferred revenue
Other long-term liabilities
(2,570,000)
(2,195,000)
(5,219,000)
Net debt
(13,720,000)
(17,193,000)
(39,484,000)
Cash flow
Cash from operating activities
1,183,000
960,000
4,453,000
CAPEX
(513,000)
(337,000)
(535,000)
Cash from investing activities
(1,588,000)
(1,111,000)
(4,110,000)
Cash from financing activities
(3,285,000)
(1,282,000)
(2,451,000)
FCF
30,277,000
30,659,000
41,770,000
Balance
Cash
476,000
4,105,000
3,756,000
Long term investments
15,295,000
15,057,000
40,547,000
Excess cash
15,236,900
18,767,950
42,741,450
Stockholders' equity
3,633,000
1,683,000
4,294,000
Invested Capital
17,674,000
20,868,000
115,590,000
ROIC
53.50%
10.32%
27.10%
ROCE
48.94%
31.95%
25.21%
EV
Common stock shares outstanding
88,893
88,505
87,948
Price
322.40
-11.77%
365.40
-0.44%
367.00
38.91%
Market cap
28,659,103
-11.38%
32,339,727
0.19%
32,276,916
39.66%
EV
14,939,103
15,146,727
(7,207,084)
EBITDA
10,711,000
7,369,000
30,472,000
EV/EBITDA
1.39
2.06
Interest
88,000
1,089,000
48,000
Interest/NOPBT
0.82%
14.87%
0.16%