North Media A/S (CPH:NORTHM)
Denmark · Delayed Price · Currency is DKK 50.00
+1.00 (2.04%)
Oct 2, 2026, 4:59 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 | Oct '26 Oct 2, 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 |
| 901 | 860 | 869 | 1,168 | 1,050 | 1,960 | |
Market Cap Growth | 2.46% | -1.04% | -25.62% | 11.21% | -46.41% | 36.78% |
Enterprise Value | -5 | 105 | 87 | 310 | 494 | 1,246 |
Last Close Price | 50.00 | 46.53 | 47.02 | 59.59 | 48.68 | 87.11 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 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 | 4.72 | 12.99 | 14.08 | 4.42 | 500.13 | 7.16 |
Forward PE | - | 23.18 | 5.41 | 6.49 | 6.81 | 9.00 |
PS Ratio | 0.72 | 0.66 | 0.67 | 1.28 | 1.06 | 1.90 |
PB Ratio | 0.70 | 0.71 | 0.76 | 1.01 | 1.06 | 1.82 |
P/TBV Ratio | 0.78 | 0.81 | 0.88 | 1.42 | 1.11 | 1.90 |
P/FCF Ratio | 23.05 | 35.09 | - | 10.23 | 6.14 | 14.27 |
P/OCF Ratio | 15.59 | 10.80 | 56.05 | 9.26 | 5.49 | 12.56 |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 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 | - | 0.08 | 0.07 | 0.34 | 0.50 | 1.21 |
EV/EBITDA Ratio | - | 0.87 | 0.58 | 1.71 | 2.27 | 4.28 |
EV/EBIT Ratio | - | 1.59 | 0.92 | 2.00 | 2.58 | 4.71 |
EV/FCF Ratio | - | 4.30 | - | 2.72 | 2.89 | 9.08 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 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 | 0.10 | 0.11 | 0.14 | 0.13 | 0.12 | 0.12 |
Debt / EBITDA Ratio | 1.17 | 1.10 | 1.05 | 0.85 | 0.55 | 0.43 |
Debt / FCF Ratio | 3.16 | 5.41 | - | 1.35 | 0.69 | 0.91 |
Net Debt / Equity Ratio | -0.70 | -0.65 | -0.64 | -0.57 | -0.65 | -0.70 |
Net Debt / EBITDA Ratio | -8.61 | -6.58 | -4.95 | -3.62 | -2.97 | -2.60 |
Net Debt / FCF Ratio | -23.17 | -32.44 | 21.87 | -5.77 | -3.77 | -5.52 |
Asset Turnover | 0.82 | 0.84 | 0.83 | 0.65 | 0.79 | 0.82 |
Inventory Turnover | 121.93 | 101.01 | 93.34 | 68.73 | 75.86 | 88.84 |
Quick Ratio | 6.01 | 5.48 | 4.39 | 3.53 | 7.79 | 7.65 |
Current Ratio | 6.21 | 5.51 | 4.43 | 3.56 | 7.99 | 7.82 |
Return on Equity (ROE) | 15.59% | 4.58% | 6.30% | 24.93% | 0.20% | 27.93% |
Return on Assets (ROA) | 2.08% | 2.69% | 3.74% | 6.86% | 9.45% | 13.17% |
Return on Invested Capital (ROIC) | 9.32% | 11.52% | 11.09% | 28.43% | 57.01% | 70.13% |
Return on Capital Employed (ROCE) | 3.60% | 4.90% | 7.20% | 11.50% | 17.30% | 22.10% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 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 | 21.16% | 7.70% | 7.10% | 22.64% | 0.20% | 13.96% |
FCF Yield | 4.34% | 2.85% | -3.88% | 9.78% | 16.29% | 7.01% |
Dividend Yield | 2.50% | 2.69% | - | 6.71% | 8.22% | 5.74% |
Payout Ratio | 11.85% | - | 116.86% | 28.10% | 4385.71% | 33.15% |
Buyback Yield / Dilution | 2.69% | - | 2.16% | -0.54% | 0.54% | -1.09% |
Total Shareholder Return | 5.19% | 2.69% | 2.16% | 6.17% | 8.76% | 4.65% |