Brødrene A & O Johansen A/S Logo

Brødrene A & O Johansen A/S

AOJ-B.CO

(2.2)
Stock Price

79,10 DKK

5.58% ROA

10.59% ROE

15.32x PER

Market Cap.

2.389.727.736,00 DKK

53.9% DER

4.39% Yield

2.95% NPM

Brødrene A & O Johansen A/S Stock Analysis

Brødrene A & O Johansen A/S Fundamental Analysis

Fundamental analysis in stock investing is like studying the foundation of a house before buying it. It involves looking at a company's financial health, like its earnings, assets, and debts, to determine if it's a good investment based on its fundamental strength and potential for growth.

Brødrene A & O Johansen A/S Fundamental Stock Analysis
# Analysis Rating
1 ROE

The stock's ROE exceeds expectations (17.7%), revealing strong profitability and efficient use of shareholders' equity, making it an attractive investment opportunity.

2 Dividend

The company's consistent dividend distribution over the past five years reflects its dedication to providing shareholders with steady returns, making it an appealing choice for investors seeking income stability.

3 ROA

The stock's ROA (9.28%) shows that it's doing a pretty good job at making money from its assets, making it a solid choice to invest and earn steady profits.

4 PBV

The stock's PBV ratio (1.22x) indicates a justifiable valuation, presenting a compelling choice for investors seeking reasonable returns.

5 DER

The stock has a reasonable amount of debt compared to its ownership (53%), suggesting a balanced financial position and a moderate level of risk.

6 Graham Number

The company's Graham number suggests that its stock price is underestimated, implying that it may present a compelling investment opportunity.

7 Buffet Intrinsic Value

The company's stock seems undervalued (1.664) by Warren Buffett's formula, indicating a promising investment opportunity as its intrinsic value exceeds the market price.

8 Revenue Growth

Company's revenue has stayed stagnant, showing no signs of improvement and making it a less favorable choice.

9 Net Profit Growth

This company's net profit has remained flat over the past five years, suggesting a lack of growth and making it a less attractive investment opportunity.

10 Assets Growth

Regrettably, this company's revenue has shown no signs of growth over the past three years, suggesting limited potential for returns and making it a less appealing choice.

11 Dividend Growth

The company's dividend growth has remained flat for the past three years, offering no indication of improved returns and making it a less advantageous investment opportunity.

Brødrene A & O Johansen A/S Technical Analysis

Technical analysis in stock investing is like reading the patterns on a weather map to predict future weather conditions. It involves studying past stock price movements and trading volumes to make predictions about where a stock's price might go next, without necessarily looking at the company's financial health.

Brødrene A & O Johansen A/S Technical Stock Analysis
# Analysis Recommendation
1 Awesome Oscillator Hold
2 MACD Buy
3 RSI Hold
4 Stoch RSI Sell

Brødrene A & O Johansen A/S Price Chart

Financial Statements

Financial statements are like report cards for companies. They show how much money a company makes (income statement), what it owns and owes (balance sheet), and where it spends its money (cash flow statement), helping stock investors understand if a company is healthy and worth investing in.

Income Statements

An income statement for a company is like a scoreboard for its profits and losses. It shows how much money the company made (revenue) and how much it spent to make that money (expenses), helping stock investors see if a company is making a profit or not.

Revenue in stock investing is the total amount of money a company earns from its sales, and it's a key factor that investors consider to assess a company's financial performance and growth potential.

Brødrene A & O Johansen A/S Revenue
Year Revenue Growth
2002 1.429.979.000
2003 1.509.976.000 5.3%
2004 1.867.901.000 19.16%
2005 2.222.828.000 15.97%
2006 2.702.737.000 17.76%
2007 2.904.569.000 6.95%
2008 2.724.010.000 -6.63%
2009 1.991.112.000 -36.81%
2010 2.130.891.000 6.56%
2011 2.366.146.000 9.94%
2012 2.272.740.000 -4.11%
2013 2.309.707.000 1.6%
2014 2.258.656.000 -2.26%
2015 2.631.206.000 14.16%
2016 2.823.385.000 6.81%
2017 3.269.081.000 13.63%
2018 3.373.373.000 3.09%
2019 3.582.683.000 5.84%
2020 4.098.328.000 12.58%
2021 4.800.520.000 14.63%
2022 5.375.006.000 10.69%
2023 4.917.156.000 -9.31%
2023 5.261.016.000 6.54%
2024 5.207.396.000 -1.03%

Research and Development Expenses are the costs a company incurs to create and improve its products or services, which can be important for investors to evaluate a company's innovation and potential for future growth.

Brødrene A & O Johansen A/S Research and Development Expenses
Year Research and Development Expenses Growth
2002 0
2003 0 0%
2004 0 0%
2005 0 0%
2006 0 0%
2007 0 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 0 0%
2013 0 0%
2014 0 0%
2015 0 0%
2016 0 0%
2017 0 0%
2018 0 0%
2019 0 0%
2020 19.976.000 100%
2021 20.317.000 1.68%
2022 21.286.000 4.55%
2023 0 0%
2023 15.033.000 100%
2024 0 0%

General and Administrative Expenses are the costs a company incurs to run its day-to-day operations, such as office rent, salaries, and utilities, which investors consider to understand a company's overall efficiency and management effectiveness.

Brødrene A & O Johansen A/S General and Administrative Expenses
Year General and Administrative Expenses Growth
2002 182.365.000
2003 191.052.000 4.55%
2004 251.553.000 24.05%
2005 0 0%
2006 0 0%
2007 0 0%
2008 0 0%
2009 190.237.000 100%
2010 189.791.000 -0.23%
2011 193.989.000 2.16%
2012 191.071.000 -1.53%
2013 206.323.000 7.39%
2014 190.225.000 -8.46%
2015 213.265.000 10.8%
2016 242.186.000 11.94%
2017 175.384.000 -38.09%
2018 177.024.000 0.93%
2019 165.382.000 -7.04%
2020 192.366.000 14.03%
2021 272.256.000 29.34%
2022 0 0%
2023 0 0%
2023 0 0%
2024 0 0%

EBITDA stands for Earnings Before Interest, Taxes, Depreciation, and Amortization. It is a measure that helps stock investors analyze a company's profitability by looking at its earnings without considering certain expenses. This helps to get a clearer picture of the company's financial performance and its ability to generate cash flow.

Brødrene A & O Johansen A/S EBITDA
Year EBITDA Growth
2002 20.835.000
2003 6.622.000 -214.63%
2004 2.768.000 -139.23%
2005 155.554.000 98.22%
2006 190.949.000 18.54%
2007 151.328.000 -26.18%
2008 108.479.000 -39.5%
2009 75.977.000 -42.78%
2010 68.140.000 -11.5%
2011 157.978.000 56.87%
2012 178.325.000 11.41%
2013 173.120.000 -3.01%
2014 153.133.000 -13.05%
2015 181.259.000 15.52%
2016 217.230.000 16.56%
2017 234.051.000 7.19%
2018 249.040.000 6.02%
2019 282.926.000 11.98%
2020 332.170.000 14.82%
2021 425.414.000 21.92%
2022 493.100.000 13.73%
2023 385.560.000 -27.89%
2023 388.222.000 0.69%
2024 296.816.000 -30.8%

Gross profit is the money a company makes from selling its products or services after subtracting the cost of producing or providing them, and it is an important measure for investors to understand a company's profitability.

Brødrene A & O Johansen A/S Gross Profit
Year Gross Profit Growth
2002 379.018.000
2003 397.878.000 4.74%
2004 517.554.000 23.12%
2005 610.193.000 15.18%
2006 746.792.000 18.29%
2007 806.756.000 7.43%
2008 752.545.000 -7.2%
2009 601.369.000 -25.14%
2010 597.363.000 -0.67%
2011 668.949.000 10.7%
2012 675.574.000 0.98%
2013 690.882.000 2.22%
2014 646.477.000 -6.87%
2015 711.477.000 9.14%
2016 793.556.000 10.34%
2017 768.078.000 -3.32%
2018 803.778.000 4.44%
2019 830.105.000 3.17%
2020 914.131.000 9.19%
2021 1.116.666.000 18.14%
2022 1.306.751.000 14.55%
2023 1.129.992.000 -15.64%
2023 615.596.000 -83.56%
2024 481.804.000 -27.77%

Net income in stock investing is like the money a company actually gets to keep as profit after paying all its bills, and it's an important measure to understand how well a company is doing financially.

Brødrene A & O Johansen A/S Net Profit
Year Net Profit Growth
2002 -56.367.000
2003 -68.014.000 17.12%
2004 -89.603.000 24.09%
2005 61.510.000 245.67%
2006 96.661.000 36.37%
2007 46.484.000 -107.94%
2008 -14.648.000 417.34%
2009 2.738.000 634.99%
2010 6.149.000 55.47%
2011 79.846.000 92.3%
2012 91.104.000 12.36%
2013 98.642.000 7.64%
2014 73.756.000 -33.74%
2015 87.770.000 15.97%
2016 105.403.000 16.73%
2017 114.812.000 8.2%
2018 118.514.000 3.12%
2019 131.001.000 9.53%
2020 172.873.000 24.22%
2021 253.818.000 31.89%
2022 294.469.000 13.8%
2023 197.624.000 -49%
2023 206.096.000 4.11%
2024 116.432.000 -77.01%

EPS, or earnings per share, is a measure that shows how much profit a company has earned for each outstanding share of its stock, and it is important for stock investors as it helps understand the profitability of a company and compare it with other companies in the market.

Brødrene A & O Johansen A/S Earning per Share (EPS)
Year Earning per Share (EPS) Growth
2002 -1
2003 -1 0%
2004 -2 0%
2005 1 200%
2006 2 0%
2007 1 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 1 100%
2012 2 0%
2013 2 50%
2014 2 -100%
2015 2 0%
2016 3 50%
2017 4 50%
2018 4 0%
2019 5 0%
2020 6 33.33%
2021 9 33.33%
2022 11 10%
2023 7 -42.86%
2023 8 0%
2024 4 -75%

Cashflow Statements

Cashflow statements show the movement of money in and out of a company, helping stock investors understand how much money a company makes and spends. By examining cashflow statements, investors can assess if a company is generating enough cash to pay its bills, invest in growth, and provide returns to stockholders.

Free cash flow is the leftover cash that a company generates after covering its operating expenses and capital expenditures, which is important for stock investors as it shows how much money a company has available to invest in growth, pay dividends, or reduce debt.

Brødrene A & O Johansen A/S Free Cashflow
Year Free Cashflow Growth
2002 35.222.000
2003 -14.120.000 349.45%
2004 -12.999.000 -8.62%
2005 -20.587.000 36.86%
2006 -135.018.000 84.75%
2007 -105.334.000 -28.18%
2008 -125.102.000 15.8%
2009 160.265.000 178.06%
2010 -47.411.000 438.03%
2011 251.371.000 118.86%
2012 220.629.000 -13.93%
2013 32.953.000 -569.53%
2014 1.888.000 -1645.39%
2015 -11.186.000 116.88%
2016 154.827.000 107.22%
2017 19.722.000 -685.05%
2018 219.227.000 91%
2019 258.267.000 15.12%
2020 314.553.000 17.89%
2021 105.179.000 -199.06%
2022 10.253.000 -925.84%
2023 217.663.001 95.29%
2023 184.487.000 -17.98%
2024 37.606.000 -390.58%

Operating cash flow represents the cash generated or consumed by a company's day-to-day operations, excluding external investing or financing activities, and is crucial for stock investors as it shows how much cash a company is generating from its core business operations.

Brødrene A & O Johansen A/S Operating Cashflow
Year Operating Cashflow Growth
2002 59.193.000
2003 20.847.000 -183.94%
2004 73.249.000 71.54%
2005 27.780.000 -163.68%
2006 28.038.000 0.92%
2007 -31.690.000 188.48%
2008 71.511.000 144.31%
2009 191.231.000 62.6%
2010 184.000 -103829.89%
2011 292.514.000 99.94%
2012 266.561.000 -9.74%
2013 165.032.000 -61.52%
2014 199.880.000 17.43%
2015 96.083.000 -108.03%
2016 235.826.000 59.26%
2017 134.411.000 -75.45%
2018 300.761.000 55.31%
2019 302.749.000 0.66%
2020 375.383.000 19.35%
2021 308.064.000 -21.85%
2022 215.793.000 -42.76%
2023 346.416.000 37.71%
2023 209.070.000 -65.69%
2024 68.045.000 -207.25%

Capex, short for capital expenditures, refers to the money a company spends on acquiring or upgrading tangible assets like buildings, equipment, or technology, which is important for stock investors as it indicates how much a company is investing in its infrastructure to support future growth and profitability.

Brødrene A & O Johansen A/S Capital Expenditure
Year Capital Expenditure Growth
2002 23.971.000
2003 34.967.000 31.45%
2004 86.248.000 59.46%
2005 48.367.000 -78.32%
2006 163.056.000 70.34%
2007 73.644.000 -121.41%
2008 196.613.000 62.54%
2009 30.966.000 -534.93%
2010 47.595.000 34.94%
2011 41.143.000 -15.68%
2012 45.932.000 10.43%
2013 132.079.000 65.22%
2014 197.992.000 33.29%
2015 107.269.000 -84.58%
2016 80.999.000 -32.43%
2017 114.689.000 29.38%
2018 81.534.000 -40.66%
2019 44.482.000 -83.3%
2020 60.830.000 26.87%
2021 202.885.000 70.02%
2022 205.540.000 1.29%
2023 128.752.999 -59.64%
2023 24.583.000 -423.75%
2024 30.439.000 19.24%

Balance Sheet

Balance sheets provide a snapshot of a company's financial health and its assets (such as cash, inventory, and property) and liabilities (like debts and obligations) at a specific point in time. For stock investors, balance sheets help assess the company's overall worth and evaluate its ability to meet financial obligations and support future growth.

Equity refers to the ownership interest or stake that shareholders have in a company, representing their claim on its assets and earnings after all debts and liabilities are paid.

Brødrene A & O Johansen A/S Equity
Year Equity Growth
2002 395.071.000
2003 416.623.000 5.17%
2004 440.363.000 5.39%
2005 507.750.000 13.27%
2006 583.952.000 13.05%
2007 603.817.000 3.29%
2008 580.829.000 -3.96%
2009 580.847.000 0%
2010 596.920.000 2.69%
2011 671.287.000 11.08%
2012 766.256.000 12.39%
2013 863.015.000 11.21%
2014 935.700.000 7.77%
2015 1.024.558.000 8.67%
2016 732.072.000 -39.95%
2017 655.867.000 -11.62%
2018 756.700.000 13.33%
2019 870.302.000 13.05%
2020 1.030.247.000 15.52%
2021 1.239.934.000 16.91%
2022 1.407.498.000 11.91%
2023 1.475.299.000 4.6%
2023 1.423.630.000 -3.63%
2024 1.427.532.000 0.27%

Assets represent the valuable resources that a company owns, such as cash, inventory, property, and equipment, and understanding a company's assets helps investors assess its value and potential for generating future profits.

Brødrene A & O Johansen A/S Assets
Year Assets Growth
2002 733.031.000
2003 772.459.000 5.1%
2004 962.156.000 19.72%
2005 1.119.759.000 14.07%
2006 1.395.468.000 19.76%
2007 1.558.104.000 10.44%
2008 1.630.072.000 4.42%
2009 1.406.761.000 -15.87%
2010 1.424.622.000 1.25%
2011 1.276.238.000 -11.63%
2012 1.286.351.000 0.79%
2013 1.431.263.000 10.12%
2014 1.590.870.000 10.03%
2015 1.963.158.000 18.96%
2016 1.994.815.000 1.59%
2017 2.169.102.000 8.03%
2018 2.143.966.000 -1.17%
2019 2.306.678.000 7.05%
2020 2.383.225.000 3.21%
2021 2.708.544.000 12.01%
2022 3.318.320.000 18.38%
2023 3.242.362.000 -2.34%
2023 3.267.986.000 0.78%
2024 3.454.378.000 5.4%

Liabilities refer to the financial obligations or debts that a company owes to creditors or external parties, and understanding a company's liabilities is important for investors as it helps assess the company's financial risk and ability to meet its obligations.

Brødrene A & O Johansen A/S Liabilities
Year Liabilities Growth
2002 337.960.000
2003 355.836.000 5.02%
2004 521.793.000 31.81%
2005 612.009.000 14.74%
2006 811.516.000 24.58%
2007 954.287.000 14.96%
2008 1.049.243.000 9.05%
2009 825.914.000 -27.04%
2010 827.702.000 0.22%
2011 604.951.000 -36.82%
2012 520.095.000 -16.32%
2013 568.248.000 8.47%
2014 655.170.000 13.27%
2015 938.600.000 30.2%
2016 1.262.744.000 25.67%
2017 1.513.235.000 16.55%
2018 1.387.267.000 -9.08%
2019 1.436.376.000 3.42%
2020 1.352.978.000 -6.16%
2021 1.468.610.000 7.87%
2022 1.910.822.000 23.14%
2023 1.767.063.000 -8.14%
2023 1.844.356.000 4.19%
2024 2.026.846.000 9%

Brødrene A & O Johansen A/S Financial Ratio (TTM)

Valuation Metrics

Revenue per Share
189.26
Net Income per Share
5.58
Price to Earning Ratio
15.32x
Price To Sales Ratio
0.46x
POCF Ratio
4.47
PFCF Ratio
6.35
Price to Book Ratio
1.63
EV to Sales
0.62
EV Over EBITDA
9.57
EV to Operating CashFlow
6.14
EV to FreeCashFlow
8.48
Earnings Yield
0.07
FreeCashFlow Yield
0.16
Market Cap
2,39 Bil.
Enterprise Value
3,19 Bil.
Graham Number
81.21
Graham NetNet
-40.67

Income Statement Metrics

Net Income per Share
5.58
Income Quality
2.98
ROE
0.11
Return On Assets
0.04
Return On Capital Employed
0.11
Net Income per EBT
0.79
EBT Per Ebit
0.87
Ebit per Revenue
0.04
Effective Tax Rate
0.21

Margins

Sales, General, & Administrative to Revenue
0
Research & Developement to Revenue
0
Stock Based Compensation to Revenue
0
Gross Profit Margin
0.13
Operating Profit Margin
0.04
Pretax Profit Margin
0.04
Net Profit Margin
0.03

Dividends

Dividend Yield
0.04
Dividend Yield %
4.39
Payout Ratio
0.67
Dividend Per Share
3.75

Operating Metrics

Operating Cashflow per Share
19.12
Free CashFlow per Share
13.84
Capex to Operating CashFlow
0.28
Capex to Revenue
0.03
Capex to Depreciation
1.3
Return on Invested Capital
0.08
Return on Tangible Assets
0.06
Days Sales Outstanding
47.49
Days Payables Outstanding
83.4
Days of Inventory on Hand
62.78
Receivables Turnover
7.69
Payables Turnover
4.38
Inventory Turnover
5.81
Capex per Share
5.28

Balance Sheet

Cash per Share
1,32
Book Value per Share
52,53
Tangible Book Value per Share
25.39
Shareholders Equity per Share
52.53
Interest Debt per Share
29.73
Debt to Equity
0.54
Debt to Assets
0.22
Net Debt to EBITDA
2.4
Current Ratio
1.02
Tangible Asset Value
0,69 Bil.
Net Current Asset Value
-0,52 Bil.
Invested Capital
1982523000
Working Capital
0,03 Bil.
Intangibles to Total Assets
0.21
Average Receivables
0,65 Bil.
Average Payables
1,00 Bil.
Average Inventory
758518500
Debt to Market Cap
0.32

Dividends

Dividends in stock investing are like rewards that companies give to their shareholders. They are a portion of the company's profits distributed to investors, typically in the form of cash payments, as a way for them to share in the company's success.

Brødrene A & O Johansen A/S Dividends
Year Dividends Growth
2000 20
2001 20 0%
2002 22 9.09%
2003 22 0%
2004 30 26.67%
2005 32 6.25%
2006 38 15.79%
2007 46 17.39%
2017 60 23.33%
2018 6 -900%
2019 6 0%
2020 6 0%
2021 15 60%
2022 45 66.67%
2023 5 -800%
2024 4 -66.67%

Brødrene A & O Johansen A/S Profile

About Brødrene A & O Johansen A/S

Brødrene A & O Johansen A/S, together with its subsidiaries, engages in the sale and distribution of technical installation materials and tools in Denmark, Sweden, and Norway. The company operates through two segments, Professional B2B and Private B2C. It offers plumbing, heating, and sanitary ware products; electrical equipment and components; and water supply and drainage products and tools. The company also sells brackets, other fastening materials, workwear, safety equipment, locking systems, etc. It serves plumbers, carpenters, electricians, building and sewer contractors, and construction companies, as well as municipalities, utilities, and public institutions. The company operates through stores in Denmark, as well as sells its products online through BilligVVS.dk, LavprisVVS.dk, VVSochBad.se, BilligVVS.no, Greenline.dk, LavprisEL.dk, LampeGuru.dk, and Lampeguru.no, CompletVVS. Dk, and LavprisVærktøj.dk websites. Brødrene A & O Johansen A/S was founded in 1914 and is headquartered in Albertslund, Denmark.

CEO
Mr. Niels Axel Johansen
Employee
905
Address
Rørvang 3
Albertslund, 2620

Brødrene A & O Johansen A/S Executives & BODs

Brødrene A & O Johansen A/S Executives & BODs
# Name Age
1 Mr. Niels Axel Johansen
Chief Executive Officer, MD, Member of the Executive Board & Director
70
2 Marlene Lindbjerg Jakobsen
Stores Manager & Director
70
3 Mr. Per Toelstang
Chief Financial Officer, Deputy MD & Member of Executive Board
70
4 Leif Hummel
Operations Manager & Director
70
5 Mr. Stefan Funch Jensen
Chief Technology Officer, Director of Transformation, E-commerce & Marketing and Member of Executive Board
70
6 Ms. Lili Johansen
Chief Human Resources Officer, HR Director & Member of Executive Board
70

Brødrene A & O Johansen A/S Competitors

North Media A/S Logo
North Media A/S

NORTHM.CO

(3.0)
Solar A/S Logo
Solar A/S

SOLAR-B.CO

(2.5)
Per Aarsleff Holding A/S Logo
Per Aarsleff Holding A/S

PAAL-B.CO

(2.8)
HusCompagniet A/S Logo
HusCompagniet A/S

HUSCO.CO

(2.2)