North Media A/S (CPH:NORTHM)
Denmark · Delayed Price · Currency is DKK 45.20
+0.30 (0.67%)
Jul 28, 2026, 3:58 PM CET
North Media Financials Overview
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 1,279 | 1,296 | 1,301 | 915.1 | 995.3 | 1,034 |
Revenue Growth | -1.07% | -0.41% | 42.21% | -8.06% | -3.71% | -1.13% |
Gross Profit Gross Profit Growth | 605.1 | 604.1 | 624.7 | 509.6 | 562.9 | 620.5 |
Operating Income Operating Income Growth | 71.9 | 66.2 | -74.9 | 155 | 191.5 | 244.4 |
Net Income Net Income Growth | 149.8 | 66.2 | 61.7 | 264.4 | 2.1 | 273.6 |
Earnings Per Share EPS Growth | 8.30 | 3.70 | 3.40 | 14.30 | 0.10 | 14.70 |
EPS Growth | - | 8.82% | -76.22% | 14200.00% | -99.32% | -11.98% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Digital Services - Bekey Digital Services - Bekey Growth | 26.1 | 26.1 | 25.9 | 27.3 | 29.8 | 29.5 |
Digital Services - Boligportal Digital Services - Boligportal Growth | 114.7 | 116 | 111.1 | 107 | 93.9 | 84.8 |
Digital Services - Minetilbud Digital Services - Minetilbud Growth | 25.9 | 25.7 | 29.5 | - | - | - |
Last Mile - FK Distribution Last Mile - FK Distribution Growth | 777.4 | 772.9 | 762.7 | 784.6 | 836.5 | 888.8 |
Last Mile - SDR, Swedish Direct Marketing Last Mile - SDR, Swedish Direct Marketing Growth | 375.5 | 387.8 | 380.6 | - | - | - |
Internal Internal Growth | -40.4 | -32.5 | -8.4 | -3.8 | -5.4 | -5.9 |
Total Total Growth | 1,279 | 1,296 | 1,301 | 915.1 | 995.3 | 1,034 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 869.7 | 927.3 | 893.3 | 812.8 | 764.3 | 882.8 |
Total Debt Total Debt Growth | 122.1 | 132.5 | 156.2 | 154.3 | 118.7 | 124.8 |
Net Cash (Debt) Net Cash Growth | 747.6 | 794.8 | 737.1 | 658.5 | 645.6 | 758 |
Net Cash Growth | 32.20% | 7.83% | 11.94% | 2.00% | -14.83% | 25.04% |
Net Cash Per Share Net Cash Per Share Growth | 41.42 | 43.91 | 40.72 | 35.59 | 34.90 | 40.75 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | 81.9 | 79.6 | 15.5 | 126.1 | 191.3 | 156.1 |
Capital Expenditures CapEx Growth | -30.4 | -55.1 | -49.2 | -11.9 | -20.2 | -25.5 |
Free Cash Flow Free Cash Flow Growth | 51.5 | 24.5 | -33.7 | 114.2 | 171.1 | 130.6 |
Free Cash Flow Growth | - | - | - | -33.26% | 31.01% | -34.73% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 47.30% | 46.61% | 48.00% | 55.69% | 56.56% | 60.03% |
Operating Margin | 5.62% | 5.11% | -5.76% | 16.94% | 19.24% | 23.65% |
Pretax Margin | 15.08% | 5.79% | 10.43% | 37.70% | 0.14% | 33.57% |
Profit Margin | 11.57% | 4.17% | 5.57% | 29.31% | 0.07% | 40.67% |
FCF Margin | 4.03% | 1.89% | -2.59% | 12.48% | 17.19% | 12.64% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jul '26 Jul 29, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Dividend Per Share Dividend Per Share Growth | 1.250 | 1.250 | - | 4.000 | 4.000 | 5.000 |
Dividend Per Share Growth | 0% | - | - | 0% | -20.00% | 0% |
Dividend Yield | 2.78% | 0.00% | 8.26% | 6.18% | 8.78% | 4.61% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jul '26 Jul 29, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 5.53 | 12.89 | 14.18 | 4.55 | 570.00 | 7.35 |
Forward PE | - | 23.18 | 5.41 | 6.49 | 6.81 | 9.00 |
P/FCF Ratio | 16.17 | 35.09 | - | 10.23 | 6.14 | 15.01 |
PS Ratio | 0.64 | 0.66 | 0.67 | 1.28 | 1.06 | 1.90 |