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 2,136,041 | DKK 1,910,480 | DKK 2,258,606 | DKK 3,695,950 |
| - Cash | DKK 55,400 | DKK 89,504 | DKK 34,973 | DKK 136,946 |
| + Debt | DKK 1,048,000 | DKK 611,244 | DKK 577,509 | DKK 331,711 |
| Enterprise Value | DKK 3,128,641 | DKK 2,432,220 | DKK 2,801,142 | DKK 3,890,715 |
| Revenue | DKK 5,429,300 | DKK 5,261,016 | DKK 5,375,006 | DKK 4,800,520 |
| % Growth | 3.2% | -2.1% | 12% | – |
| Gross Profit | DKK 1,249,900 | DKK 1,232,236 | DKK 1,306,751 | DKK 1,116,666 |
| % Margin | 23% | 23.4% | 24.3% | 23.3% |
| EBITDA | DKK 378,500 | DKK 402,600 | DKK 470,763 | DKK 410,674 |
| % Margin | 7% | 7.7% | 8.8% | 8.6% |
| Net Income | DKK 163,400 | DKK 206,096 | DKK 294,469 | DKK 253,818 |
| % 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 199,200 | DKK 346,416 | DKK 215,793 | DKK 308,064 |
| Capital Expenditures | -DKK 160,300 | -DKK 128,753 | -DKK 205,540 | -DKK 202,885 |
| Free Cash Flow | DKK 38,900 | DKK 217,700 | DKK 10,253 | DKK 105,179 |