North Media A/S (CPH:NORTHM)
Denmark · Delayed Price · Currency is DKK 47.30
+0.10 (0.21%)
Aug 21, 2026, 4:53 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 | Jun '26 Jun 30, 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 | 1,251 | 1,296 | 1,301 | 915.1 | 995.3 | 1,034 |
Revenue Growth | -3.17% | -0.41% | 42.21% | -8.06% | -3.71% | -1.13% |
Gross Profit Gross Profit Growth | 586.7 | 604.1 | 624.7 | 509.6 | 562.9 | 620.5 |
Operating Income Operating Income Growth | 52.3 | 66.2 | 94.2 | 155 | 191.5 | 264.5 |
Net Income Net Income Growth | 190.7 | 66.2 | 61.7 | 264.4 | 2.1 | 273.6 |
Earnings Per Share EPS Growth | 10.69 | 3.66 | 3.40 | 14.29 | 0.10 | 14.70 |
EPS Growth | - | 7.57% | -76.21% | 14191.89% | -99.32% | -11.98% |
| Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
| Period Ending | 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 | 25.9 | 27.3 | 29.8 | 29.5 |
Digital Services - Boligportal Digital Services - Boligportal Growth | 116 | 111.1 | 107 | 93.9 | 84.8 |
Digital Services - Dayli Digital Services - Dayli Growth | 25.7 | 29.5 | - | - | - |
Last Mile - FK Distribution Last Mile - FK Distribution Growth | 772.9 | 762.7 | 784.6 | 836.5 | 888.8 |
Last Mile - SDR, Swedish Direct Marketing Last Mile - SDR, Swedish Direct Marketing Growth | 387.8 | 380.6 | - | - | - |
Internal Internal Growth | -32.5 | -8.4 | -3.8 | -5.4 | -5.9 |
Total Total Growth | 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 | Jun '26 Jun 30, 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 | 1,030 | 927.3 | 893.3 | 812.8 | 764.3 | 882.8 |
Total Debt Total Debt Growth | 123.5 | 132.5 | 156.2 | 154.3 | 118.7 | 124.8 |
Net Cash (Debt) Net Cash Growth | 906.1 | 794.8 | 737.1 | 658.5 | 645.6 | 758 |
Net Cash Growth | 32.37% | 7.83% | 11.94% | 2.00% | -14.83% | 25.04% |
Net Cash Per Share Net Cash Per Share Growth | 50.81 | 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 | Jun '26 Jun 30, 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 | 57.8 | 79.6 | 15.5 | 126.1 | 191.3 | 156.1 |
Capital Expenditures CapEx Growth | -18.7 | -55.1 | -49.2 | -11.9 | -20.2 | -18.8 |
Free Cash Flow Free Cash Flow Growth | 39.1 | 24.5 | -33.7 | 114.2 | 171.1 | 137.3 |
Free Cash Flow Growth | - | - | - | -33.26% | 24.62% | -31.38% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 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 | 46.89% | 46.61% | 48.00% | 55.69% | 56.56% | 60.03% |
Operating Margin | 4.18% | 5.11% | 7.24% | 16.94% | 19.24% | 25.59% |
Pretax Margin | 19.83% | 5.79% | 10.43% | 37.70% | 0.14% | 33.57% |
Profit Margin | 15.24% | 5.11% | 4.74% | 28.89% | 0.21% | 26.47% |
FCF Margin | 3.13% | 1.89% | -2.59% | 12.48% | 17.19% | 13.28% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 22, 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 | 2.64% | 2.69% | - | 6.71% | 8.22% | 5.74% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 22, 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 | 4.46 | 12.99 | 14.08 | 4.42 | 500.13 | 7.16 |
Forward PE | - | 23.18 | 5.41 | 6.49 | 6.81 | 9.00 |
P/FCF Ratio | 21.81 | 35.09 | - | 10.23 | 6.14 | 14.27 |
PS Ratio | 0.68 | 0.66 | 0.67 | 1.28 | 1.06 | 1.90 |