US: JYSKY - Jyske Bank A/S ADR

Yield per half year: 0%
Dividend yield: +2.36%
Sector: Financials

Reporting Jyske Bank A/S ADR

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд kr.
4.89 5.14 4.25 3.74 3.62 2.87 2.29 3 0.6462 0.8767 1.94 -21.12
Выручка, млрд kr.
9.69 9.78 8.74 8.48 8.51 9.2 9.47 14.85 14.12 14.12 11.23 10.66
Чистая прибыль, млрд kr.
3.12 3.14 2.5 2.28 1.61 3.18 3.75 5.74 5.31 5.31 3.92 26.96
EV, млрд kr.
2 260.26 2 494.66 364.03 -83.02 -48.62 -48.62 997.46 -146.40
EBIT, млрд kr.
3.1 3.2 3.91 4 3.14 3.08 2.11 4.03 4.56 -0.153 2.73 -154.86
EBITDA, млрд kr.
3.53 3.66 4.49 4.74 3.7 3.65 2.76 4.63 5.22 0.52 3.36 -32.28
Баланс стоимость, млрд kr.
32.51 34.6 34.33 35.71 36.63 38.27 40.62 45.89 50.59 50.59 42.40 6.67
FCF, млрд kr.
-3.46 10.13 -12.22 14.02 11.18 -4.12 58.5 15.11 -35.63 -35.63 9.01 -226.09
Операционный денежный поток, млрд kr.
-2.14 11.55 -11.24 15.62 12.34 -3.09 60.16 6.93 -33.19 -33.19 8.63 -221.88
Операционная прибыль, млрд kr.
3.1 3.2 3.91 4 3.14 3.08 2.11 4.03 4.56 8.15 4.39 21.48
Операционные расходы, млрд kr.
5.56 5.91 5.49 5.46 5.29 5.42 5.54 14.85 14.12 14.12 9.04 21.70
CAPEX, млрд kr.
1.32 1.42 0.982 1.6 1.15 1.03 1.67 1.73 2.44 2.44 1.60 16.24


Balance sheet

IFRS
Reporting Annual Quarterly
2004 2005 2006 2007 2009 2010 2011 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд kr.
20.09 32.39 19.26 33.28 45.49 40.22 66.87 82.05 55.01 55.01 57.93 3.87
Short Term Investments kr.
22.51 41.53 33.85 27.42 102.99 45.66 35.55
Long term investments kr.
97.72 81.3 131.6 105.15 106.8 117.06 125.07 110.94 123.44 128.86 121.07 1.94
Total Receivables kr.
0.583 0.464 0.405 0.28 0.252 0.235 0.537 1.19 1.11 1.11 0.6648 34.52
Total Current Assets kr.
20.67 32.86 19.67 33.56 45.74 40.46 67.4 82.05 55.01 55.01 58.13 3.76
Чистые активы, млрд kr.
3.79 4.36 5.19 5.11 4.22 4.53 4.5 4.3 4.19 4.35 -0.14
Активы, млрд kr.
586.7 597.44 599.95 649.74 672.65 647.12 750 779.68 750.2 750.2 719.93 2.21
Short Term Debt kr.
130.56 155.93 142.83 179.4 181.15 157.97 6.77
Long Term Debt kr.
208.46 241.42 255.59 293.26 249.68 8.91
Задолженность, млрд kr.
554.19 562.84 565.62 614.03 636.02 608.86 709.37 733.79 699.61 699.61 677.53 1.92
Чистый долг, млрд kr.
304.26 313.44 344.78 366.94 373.15 379.1 359.48 -89.5 -55.01 -55.01 193.44 -168.19
Долг, млрд kr.
2 532.65 2 754.2 426.35 445.88 1539.77 -35.22
Interest income kr.
12.11 11.6 10.71 10.28 9.56 8.78 11.3 24.97 12.98 19.42
Расходы на обслуживание долга kr.
5.08 4.93 4.68 4.73 3.94 3.73 5.4 15.33 16.62 16.62 9.00 33.36
Чист. проц. доходы, млрд kr.
6.57 6.29 5.72 5.31 5.05 5.04 5.9 9.65 6.19 12.69
Goodwill kr.
0.1838 0.2006 0.2031 0.2031 0.2152 0.2156 0.215 2.84 2.84 1.27 67.53
Амортизация, млрд kr.
0.582 0.742 0.557 0.571 0.647 0.604 0.658 0.673 0.598 0.598 0.6360 -1.56
Себестоимость, млрд kr.
14.85 14.85 0.00
Товарно материальные запасы kr.
0.376 0.519 0.635 0.577 0.58 -13.18 -36.09 -31.58 -59.3 83.24 -11.3820 -244.57


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 5.87 4.88 4.39 1.67 6.74 3.76 1.56 89.34 85.07 85.07 37.29 66.04
Цена акции ао 8.5 8.5 6.3 6.3 9.99 9.99 14.29 14.29 14.29 14.29 12.57 7.42
Число акций ао, млн 450.83 439.54 425.83 378.24 363.04 344.75 64.69 64.26 62.44 62.44 179.84 -29.68
FCF/акцию -7.66 23.05 -28.69 37.07 30.8 -11.94 904.32 235.18 -570.62 -570.62 117.55 -279.29


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.58 9.08 7.28 6.4 4.39 8.3 9.24 13.27 11.01 11.01 9.24 20.19
ROA, % 0.5311 0.5261 0.4167 0.3515 0.2392 0.4908 0.5003 0.7506 0.6944 0.6944 0.5351 23.76
ROIC, % 0.3954 0.6989 0.9105 1.27 0.8187 33.87
ROS, % 32.14 28.6 26.94 18.9 34.52 39.62 38.67 37.63 37.63 37.63 37.61 1.74
ROCE, % 12.01 11.57 9.15 8.62 5.76 10.52 11.22 -0.0197 0 0 7.22 -129.63
Ebit margin, % 24.92 43.75 47.5 -1.03 0 0 28.79 -145.09
Рентаб EBITDA, % 46.33 48.52 42.3 43.05 32.39 50.34 55.07 3.5 0 0 36.87 -39.46
Чистая рентаб, % 32.17 32.14 28.6 26.94 18.9 34.52 39.62 38.67 37.63 37.63 33.87 14.77
Operation Margin, % 40.93 35.93 36.31 24.79 43.77 48.12 54.9 0 0 0 41.58 8.62
Доходность FCF, % 331.02 -180.25 -81.21 271.14 -337.56 489.07 488.96 -136.94 9052.22 -198.25 1939.01 -183.48


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
1.37 1.19 1.45 1.26 1.42 0.9461 0.1722 1.13 1.2 1.2 0.9737 -3.31
P/BV
0.1308 0.108 0.1054 0.0803 0.0624 0.0785 0.0159 0.1411 0.1264 0.1264 0.0849 15.16
P/S
0.4392 0.3821 0.4141 0.3381 0.2687 0.3266 0.0682 0.4362 0.453 0.453 0.3105 11.01
P/FCF
0.3688 -0.2962 0.2045 0.2045 -0.7302 0.011 -0.5044 0 0 0 -0.1629 -219.79
E/P
0.8413 0.6907 0.7966 0.7035 1.06 5.81 6.73 0 0 0 3.02 53.23
EV/EBIT
176.15 94.36 80.93 542.61 0 0 0 223.51 32.48
EV/EBITDA
134.98 82.05 70.6 -159.65 31.99 -204.29
EV/S
43.9 41.28 38.44 -5.59 -3.44 -3.44 -3.44 13.45 -160.84
EV/FCF
33.41 -92.3 6.22 -5.49 1.36 1.36 1.36 -17.7700 -143.02
Debt/EBITDA
151.24 90.58 82.69 857.46 0 0 0 295.49 54.31
Netdebt/Ebitda
66.07 93.26 100.53 135.35 81.86 68.93 -172.11 0 0 0 42.91 -211.35
Debt/Ratio
0.6224 0.648 0.5685 0.5719 0 0 0 0.6027 -2.09
Debt/Equity
11.43 10.96 10.5 9.72 0 0 0 10.65 -3.97
Debt/Net Income
260.19 132.03 113.63 77.67 0 0 0 145.88 -26.08
PEG
-0.0516 -0.0516 -0.0516 0.00
Бета
0 0 0
Индекс Альтмана
0.0681 0.0672 0.0553 0.0492 0.0408 0.0571 0.0506 0 0.1024 0.1024 0.0600 15.79


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.519 0.519 0.519 1.11 1.18 0.147 19.2 14.38 20.45 0.5 10.94 27.74
Дивиденд
0.1564 0.3165 0.3739 0.1822 0.2245 0.9004 0.9004 0.3995 23.26
Див доход, ао, %
1.66 3.72 4.4 2.4 1.65 4.73 2.36 3.38 4.92
Дивиденды / прибыль, %
16.66 35.25 47 6.44 1193.29 452.61 545.02 8.71 9.41 9.41 441.81 -62.04


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe