Brødrene A & O Johansen A/S
AOJ-B.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | DKK 2,136 | DKK 1,910 | DKK 2,259 | DKK 3,696 |
| - Cash | DKK 55 | DKK 90 | DKK 35 | DKK 137 |
| + Debt | DKK 1,048 | DKK 611 | DKK 578 | DKK 332 |
| Enterprise Value | DKK 3,129 | DKK 2,432 | DKK 2,801 | DKK 3,891 |
| Revenue | DKK 5,429 | DKK 5,261 | DKK 5,375 | DKK 4,801 |
| % Growth | 3.2% | -2.1% | 12% | – |
| Gross Profit | DKK 1,250 | DKK 1,232 | DKK 1,307 | DKK 1,117 |
| % Margin | 23% | 23.4% | 24.3% | 23.3% |
| EBITDA | DKK 379 | DKK 403 | DKK 471 | DKK 411 |
| % Margin | 7% | 7.7% | 8.8% | 8.6% |
| Net Income | DKK 163 | DKK 206 | DKK 294 | DKK 254 |
| % Margin | 3% | 3.9% | 5.5% | 5.3% |
| EPS Diluted | 6 | 7.58 | 10.84 | 9.34 |
| % Growth | -20.8% | -30.1% | 16.1% | – |
| Operating Cash Flow | DKK 199 | DKK 346 | DKK 216 | DKK 308 |
| Capital Expenditures | -DKK 160 | -DKK 129 | -DKK 206 | -DKK 203 |
| Free Cash Flow | DKK 39 | DKK 218 | DKK 10 | DKK 105 |