Topdanmark A/S

    Topdanmark A/S

    CCPH:TOP
    - -
    DKK
    - -
    - -
    23.89P/E
    Topdanmark A/S
    CPH:TOP
    (Nasdaq Copenhagen)

    Recent

    price

    - -

    P/E

    ratio

    23.89

    div

    yld

    - -

    ROIC.AI

    2008
    2009
    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    TTM
    DKK
    93.95
    100.34
    99.57
    94.25
    117.55
    111.85
    133.11
    161.51
    218.71
    247.29
    193.73
    339.02
    302.91
    107.4
    95.1
    117.27
    123.65
    Revenue per Share
    -1.21
    9.22
    7.72
    7.44
    14.63
    12.45
    14.94
    11.7
    16.79
    20.22
    15.43
    17.82
    12.88
    24.38
    24.7
    11.85
    11.89
    Basic EPS, GAAP
    26.08
    25.75
    -1.06
    -0.64
    -0.47
    - -
    - -
    - -
    -1.77
    -2.1
    -2.98
    -5.38
    -4.54
    -5.83
    -3.82
    -5.72
    -5.93
    Free Cash Flow per Basic Share
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    18.98
    14.97
    8.49
    19.98
    34.46
    30.99
    - -
    Dividend per Share
    11.29
    19.01
    22.55
    24.91
    33.84
    33.8
    37.1
    34.37
    38.12
    38.02
    39.88
    42.03
    44.15
    34.92
    4.51
    28.67
    33.31
    Book Value per Share
    14.61
    21.6
    25.01
    28.11
    37.85
    38.72
    42.71
    39.52
    42.61
    61.48
    57.11
    58.81
    61.8
    65.65
    57.08
    7.25
    11.32
    Tangible Book Value per Share
    156
    157
    151
    137
    125
    118
    104
    100
    91
    86
    86
    87
    87
    88
    88
    89
    89
    Basic Weighted Avg Shares
    14,693
    15,741
    15,066
    12,951
    14,648
    13,188
    13,880
    16,146
    20,004
    21,193
    16,708
    29,435
    26,434
    9,419
    8,388
    10,400
    10,973
    Sales/Revenue/Turnover
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Operating Margin (%)
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Depreciation Expense
    -189
    1,446
    1,168
    1,023
    1,823
    1,468
    1,558
    1,170
    1,536
    1,733
    1,331
    1,547
    1,124
    2,138
    2,179
    1,051
    1,055
    Net Income, GAAP
    - -
    22.38
    22.44
    24.17
    21.93
    21.71
    22.49
    23.53
    20.96
    22.46
    21.8
    22.19
    22.64
    22.14
    22.07
    26.12
    26
    Effective Tax Rate (%)
    -1.29
    9.19
    7.75
    7.9
    12.45
    11.13
    11.22
    7.25
    7.68
    8.18
    7.97
    5.26
    4.25
    22.7
    25.98
    10.11
    9.61
    Profit Margin (%)
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Working Capital
    8,485
    8,041
    5,715
    8,171
    4,331
    4,487
    4,600
    4,633
    3,306
    3,080
    2,922
    3,769
    4,826
    4,819
    1,969
    2,051
    2,454
    LT Debt
    2,895
    4,117
    4,552
    4,566
    5,368
    5,185
    5,064
    4,640
    4,703
    6,191
    6,016
    6,397
    6,879
    7,399
    6,349
    4,721
    5,138
    Total Equity
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Return on Invested Capital (%)
    - -
    15.23
    12.22
    10.7
    18.79
    17.97
    19.02
    14.71
    21.5
    27.33
    21.96
    23.34
    14.95
    25.82
    42.52
    30.2
    20.44
    Return on Capital (%)
    -9.41
    60.92
    36.53
    29.93
    47.72
    35.8
    39.67
    32.03
    44.37
    51.39
    39.75
    43.65
    29.97
    61.83
    125.92
    71.47
    36.38
    Return on Common Equity (%)

    Capital Structure

    DKK

    •

    in mil. unless spec.
    Sep'23
    Dec'23
    Mar'24
    ST Debt
    - -
    - -
    - -
    LT Borrowings
    1,993
    2,051
    2,454
    LT Finance Leases
    - -
    - -
    - -
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    89
    89
    89
    Market Capitalization
    26,173
    27,533
    25,209

    Working Capital

    DKK

    •

    in mil. unless spec.
    Sep'23
    Dec'23
    Mar'24
    Total Current Assets
    - -
    - -
    - -
    Cash, Cash Equivalents & STI
    549
    476
    781
    Accounts Receivable, Net
    - -
    - -
    - -
    Inventories
    - -
    - -
    - -
    Total Current Liabilities
    - -
    - -
    - -
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    - -
    - -
    - -
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    DKK

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    0.11%
    -3.68%
    -25.64%
    Free Cash Flow
    - -
    22.39%
    50.45%
    Net Income, GAAP
    3.14%
    5.85%
    -51.77%
    Sales/Revenue/Turnover
    4.49%
    2.93%
    23.99%
    Total Cash Common Dividend
    - -
    27.35%
    -9.61%

    Quarterly Revenue

    DKK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    2,075
    1,760
    1,950
    2,736
    8,388
    2023
    2,593
    2,504
    2,529
    3,057
    10,400
    2024
    2,883
    - -
    - -
    - -
    - -

    Quarterly Earnings Per Share

    DKK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    1.83
    3.96
    3.33
    15.57
    24.7
    2023
    4.21
    2.93
    2.94
    1.77
    11.85
    2024
    4.24
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    DKK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    30.43
    4.09
    - -
    - -
    34.46
    2023
    - -
    - -
    - -
    - -
    30.99
    2024
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business