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 Ratios and Metrics
Market cap in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 28, 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 |
| 815 | 860 | 869 | 1,168 | 1,050 | 1,960 | |
Market Cap Growth | -7.57% | -1.04% | -25.62% | 11.21% | -46.41% | 36.78% |
Enterprise Value | 72.13 | 64.99 | 131.71 | 509.55 | 404.68 | 1,202 |
Last Close Price | 45.20 | 47.70 | 48.20 | 65.00 | 57.00 | 108.00 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 28, 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 |
PS Ratio | 0.64 | 0.66 | 0.67 | 1.28 | 1.06 | 1.90 |
PB Ratio | 0.69 | 0.71 | 0.76 | 1.01 | 1.06 | 1.81 |
P/TBV Ratio | 0.79 | 0.82 | 0.88 | 1.46 | 1.12 | 1.95 |
P/FCF Ratio | 16.17 | 35.09 | - | 10.23 | 6.14 | 15.01 |
P/OCF Ratio | 9.75 | 10.80 | 56.05 | 9.26 | 5.49 | 12.55 |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 28, 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 |
EV/Sales Ratio | 0.06 | 0.05 | 0.10 | 0.56 | 0.41 | 1.16 |
EV/EBITDA Ratio | 0.83 | 0.98 | - | 3.29 | 2.11 | 4.42 |
EV/EBIT Ratio | 1.00 | 0.98 | - | 3.29 | 2.11 | 4.92 |
EV/FCF Ratio | 1.43 | 2.65 | - | 4.46 | 2.37 | 9.20 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 28, 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 |
Debt / Equity Ratio | 0.09 | 0.10 | 0.12 | 0.12 | 0.12 | 0.11 |
Debt / EBITDA Ratio | 1.41 | 2.00 | - | 1.00 | 0.62 | 0.46 |
Debt / FCF Ratio | 2.37 | 5.41 | - | 1.35 | 0.69 | 0.96 |
Net Debt / Equity Ratio | -0.63 | -0.65 | -0.64 | -0.57 | -0.65 | -0.70 |
Net Debt / EBITDA Ratio | -8.63 | -12.01 | 9.84 | -4.25 | -3.37 | -2.79 |
Net Debt / FCF Ratio | -14.52 | -32.44 | 21.87 | -5.77 | -3.77 | -5.80 |
Asset Turnover | 0.85 | 0.84 | 0.83 | 0.65 | 0.79 | 0.82 |
Inventory Turnover | 133.49 | 101.01 | 93.34 | 68.73 | 75.86 | 88.84 |
Quick Ratio | 5.83 | 5.33 | 4.26 | 3.45 | 7.78 | 7.60 |
Current Ratio | 6.13 | 5.51 | 4.43 | 3.56 | 7.99 | 7.82 |
Return on Equity (ROE) | 12.35% | 4.59% | 6.30% | 24.93% | 0.07% | 42.92% |
Return on Assets (ROA) | 5.87% | 5.50% | -6.97% | 13.42% | 7.56% | 23.60% |
Return on Invested Capital (ROIC) | 20.77% | 20.46% | -24.21% | 44.71% | 28.51% | 99.56% |
Return on Capital Employed (ROCE) | 5.39% | 4.98% | -5.64% | 12.63% | 16.63% | 22.10% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 28, 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 |
Earnings Yield | 18.40% | 7.76% | 7.05% | 22.00% | 0.18% | 13.61% |
FCF Yield | 6.19% | 2.85% | - | 9.78% | 16.29% | 6.66% |
Dividend Yield | 2.78% | 0.00% | 8.26% | 6.18% | 8.78% | 4.61% |
Payout Ratio | - | 0.00% | 116.86% | 28.10% | 4385.71% | 33.15% |
Buyback Yield / Dilution | 0.17% | 0.00% | 2.16% | 0.00% | 0.54% | -1.09% |
Total Shareholder Return | 2.95% | 0.00% | 10.43% | 6.18% | 9.32% | 3.53% |