Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Donkey Republic

Donkey Republic

Send subscription Close

Financials

DKKm 2025 2026e 2027e
Sales 165,87 192,94 246,26
Sales growth (%) 13,2 16,3 27,6
EBITDA 26 43 68
EBITDA margin (%) 15,7 22,5 27,4
EBIT adj. 1 9 28
EBIT adj. margin (%) 0,9 4,5 11,4
Pretax profit -10 -1 23
EPS -0,38 -0,03 0,53
EPS growth (%) -0,1 -91 N/A
EPS adj. -0,25 -0,03 0,53
Dividend per share 0 0 0
EV/EBITDA (x) 11,5 7,4 5,3
EV/EBIT adj. (x) 207,6 37,2 12,8
P/E (x) N/A N/A 16,55
P/E adj. (x) N/A N/A 16,5
EV/sales (x) 1,8 1,67 1,46
FCF yield (%) -6,2 -7,2 6
Le. adj. FCF yld. (%) -6,2 -7,2 6
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1,6 0 -0,2
Le. adj. ND/EBITDA (x) 1,4 0 -0,3
DKKm 2025 2026e 2027e
Sales 165,87 192,94 246,26
COGS -27 -30 -39
Gross profit 139 162 207
Other operating items -113 -119 -140
EBITDA 26 43 68
Depreciation and amortisation -28 -35 -39
Depreciation on leased assets 0 0 0
EBITA -2,16 8,67 28,11
Operating EO items -4 0 0
Impairment and amortisation charges 0 0 0
EBIT -2,16 8,67 28,11
Net financial items -8 -10 -5
Pretax profit -10 -1 23
Tax -1 0 0
Net profit -11 -1 23
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -11 -1 23
EPS -0,38 -0,03 0,53
EPS adj. -0,25 -0,03 0,53
Total extraordinary items after tax -4 0 0
Leasing payments 0 0 0
Tax rate (%) -6,1 -25 0
Gross margin (%) 83,8 84,2 84,1
EBITDA margin (%) 15,7 22,5 27,4
EBITA margin (%) -1,3 4,5 11,4
EBIT margin (%) -1,3 4,5 11,4
Pre-tax margin (%) -6,3 -0,5 9,3
Net margin (%) -6,6 -0,6 9,3
Sales growth (%) 13,2 16,3 27,6
EBITDA growth (%) 4,1 67 55,5
EBITA growth (%) -321,1 -500,7 224,2
EBIT growth (%) -321,1 -500,7 N/A
Net profit growth (%) 12,9 -88,6 -1923,9
EPS growth (%) -0,1 -91 N/A
Year N/A N/A N/A
ROE (%) -13,4 -1,1 14
ROE adj. (%) -8,8 -1,1 14
ROCE (%) -1,1 4,8 12,5
ROCE adj. (%) 1,4 4,8 12,5
ROIC (%) -2 7,9 18,1
ROIC adj. (%) 1,3 7,9 18,1
EBITDA adj. 30 43 68
EBITDA adj. margin (%) 17,8 22,5 27,4
EBITDA lease adj. 30 43 68
EBITDA lease adj. margin (%) 17,8 22,5 27,4
EBITA adj. 1 9 28
EBITA adj. margin (%) 0,9 4,5 11,4
EBIT adj. 1 9 28
EBIT adj. margin (%) 0,9 4,5 11,4
Pretax profit Adj. -7 -1 23
Net profit Adj. -7 -1 23
Net profit to shareholders adj. -7 -1 23
Net adj. margin (%) -4,3 -0,6 9,3
DKKm 2025 2026e 2027e
EBITDA 26 43 68
Goodwill 0 0 0
Net financial items -8 -10 -5
Other intangible assets 28 20 11
Paid tax -1 0 0
Tangible fixed assets 101 139 153
Non-cash items 7 7 5
Right-of-use asset 1 1 1
Cash flow before change in WC 25 41 68
Other Fixed Assets All 2 2 2
Change in working capital 2 0 0
Fixed assets 132 162 167
Operating cash flow 26 41 67
Inventories 5 6 7
Capex tangible fixed assets -27 -61 -40
Receivables 9 12 15
Capex intangible fixed assets -15 -4 -4
Other current assets 4 6 7
Acquisitions and Disposals 0 0 0
Cash and liquid assets 27 69 81
Free cash flow -16 -23 23
Total assets 178 254 277
Dividend paid 0 0 0
Shareholders equity 81 152 175
Share issues and buybacks 8 75 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 81 152 175
Other changes in net debt -8 -10 -5
Long-term debt 45 45 39
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 1 1 1
Short-term debt 25 25 25
Accounts payable 6 6 7
Other current liabilities 20 26 30
Total liabilities and equity 178 254 277
Net IB debt 43 1 -17
Net IB debt excl. pension debt 43 1 -17
Net IB debt excl. leasing 42 0 -17
Capital employed 151 222 239
Capital invested 123 153 158
Working capital -8 -8 -8
Market cap. diluted (m) 256 322 377
Net IB debt adj. 43 1 -17
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 298 322 360
Total assets turnover (%) 95,4 89,3 92,7
Working capital/sales (%) -4 -4,1 -3,2
Year N/A N/A N/A
Net debt/equity (%) 52,7 0,4 -9,6
Net debt / market cap (%) 18 0,2 -4,7
Equity ratio (%) 45,3 59,7 63
Net IB debt adj. / equity (%) 52,7 0,4 -9,6
Current ratio 0,91 1,66 1,78
EBITDA/net interest 3,2 4,5 12,7
Net IB debt/EBITDA (x) 1,6 0 -0,2
Net IB debt/EBITDA lease adj. (x) 1,4 0 -0,3
Interest coverage 0,2 0,9 4,9
DKKm 2025 2026e 2027e
Shares outstanding adj. 27 34 41
Diluted shares adj. 29 36 43
EPS -0,38 -0,03 0,53
Dividend per share 0 0 0
EPS adj. -0,25 -0,03 0,53
BVPS 2,79 4,18 4,1
BVPS adj. 1,83 3,64 3,84
Net IB debt/share 1,47 0,02 -0,39
Share price 8,85 8,85 8,85
Market cap. (m) 237 303 359
P/E (x) N/A N/A 16,55
EV/sales (x) 1,8 1,67 1,46
EV/EBITDA (x) 11,5 7,4 5,3
EV/EBITA (x) -137,8 37,2 12,8
EV/EBIT (x) -137,8 37,2 12,8
Dividend yield (%) 0 0 0
FCF yield (%) -6,2 -7,2 6
Le. adj. FCF yld. (%) -6,2 -7,2 6
P/BVPS (x) 3,17 2,12 2,16
P/BVPS adj. (x) 4,47 2,29 2,19
P/E adj. (x) N/A N/A 16,5
EV/EBITDA adj. (x) 10,1 7,4 5,3
EV/EBITA adj. (x) 207,6 37,2 12,8
EV/EBIT adj. (x) 207,6 37,2 12,8
EV/CE (x) 2 1,5 1,5
Year N/A N/A N/A
Capex/sales (%) -25,4 -33,4 -18
Capex/depreciation 1,5 1,9 1,1
Capex tangibles / tangible fixed assets 26,5 43,5 26,2
Capex intangibles / definite intangibles 55,2 19,7 40,4
Depreciation on intang / def. intang 26 49 96
Depreciation on tangibles / tangibles 20,64 18,03 18,87

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

16,5

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
12,3

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
1,4

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
2,1