Harboes Bryggeri A/S Logo

Harboes Bryggeri A/S

HARB-B.CO

(1.5)
Stock Price

160,00 DKK

4.32% ROA

7.89% ROE

14.49x PER

Market Cap.

840.330.292,00 DKK

21.33% DER

1.02% Yield

3.14% NPM

Harboes Bryggeri A/S Stock Analysis

Harboes Bryggeri 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.

Harboes Bryggeri A/S Fundamental Stock Analysis
# Analysis Rating
1 PBV

The stock's low PBV ratio (0.38x) suggests it's undervalued, making it an attractive opportunity for investors.

2 DER

The stock has a low debt to equity ratio (19%), which means it has a small amount of debt compared to the ownership it holds

3 Assets Growth

With a track record of continuous revenue growth in the last three years, this company offers a promising investment opportunity

4 Buffet Intrinsic Value

Based on Warren Buffett's formula, the company's stock appears undervalued (560.307), presenting an attractive investment chance with its intrinsic value surpassing the current market price.

5 ROE

Negative ROE (-0.64%) indicates poor financial performance, raising concerns about profitability and efficiency in utilizing shareholders' equity.

6 ROA

The stock's ROA (-0.38%) indicates that it's not effectively utilizing its assets to generate profits, making it a less favorable option to invest and earn consistent returns.

7 Revenue Growth

Company has experienced no growth in revenue over the past three years, suggesting limited profitability and making it a less desirable investment opportunity.

8 Net Profit Growth

The net profit of this company has shown no signs of growth over the last five years, suggesting limited profitability and making it a less attractive investment opportunity.

9 Graham Number

The company's Graham number suggests that its stock price is overestimated, implying that it may not be a promising investment opportunity.

10 Dividend Growth

Potential investors should be aware that the company's dividend growth has shown no upward trend in the past three years, indicating limited potential for increased returns.

11 Dividend

No dividends from the company in the past three years raises doubts about its profitability for shareholders.

Harboes Bryggeri 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.

Harboes Bryggeri A/S Technical Stock Analysis
# Analysis Recommendation
1 Awesome Oscillator Hold
2 MACD Buy
3 RSI Hold
4 Stoch RSI Sell

Harboes Bryggeri 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.

Harboes Bryggeri A/S Revenue
Year Revenue Growth
2005 1.361.293.000
2006 1.382.932.000 1.56%
2007 1.370.898.000 -0.88%
2008 1.544.606.000 11.25%
2009 1.524.727.000 -1.3%
2010 1.557.774.000 2.12%
2011 1.410.480.000 -10.44%
2012 1.343.647.000 -4.97%
2013 1.420.112.000 5.38%
2014 1.371.335.000 -3.56%
2015 1.376.466.000 0.37%
2016 1.431.310.000 3.83%
2017 1.337.736.000 -6.99%
2018 1.369.695.000 2.33%
2019 1.413.784.000 3.12%
2020 1.328.184.000 -6.44%
2021 1.419.353.000 6.42%
2022 1.621.066.000 12.44%
2023 1.804.480.000 10.16%
2023 1.817.069.000 0.69%
2024 2.007.432.000 9.48%

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.

Harboes Bryggeri A/S Research and Development Expenses
Year Research and Development Expenses Growth
2005 0
2006 0 0%
2007 0 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 561.000 100%
2013 1.424.000 60.6%
2014 1.425.000 0.07%
2015 1.424.000 -0.07%
2016 1.424.000 0%
2017 10.027.000 85.8%
2018 13.028.000 23.04%
2019 21.298.000 38.83%
2020 13.433.000 -58.55%
2021 14.961.000 10.21%
2022 15.127.000 1.1%
2023 0 0%
2023 4.564.000 100%
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.

Harboes Bryggeri A/S General and Administrative Expenses
Year General and Administrative Expenses Growth
2005 -109.068.000
2006 -103.404.000 -5.48%
2007 38.059.000 371.69%
2008 42.841.000 11.16%
2009 46.037.000 6.94%
2010 51.572.000 10.73%
2011 49.313.000 -4.58%
2012 45.457.000 -8.48%
2013 49.628.000 8.4%
2014 50.834.000 2.37%
2015 50.487.000 -0.69%
2016 51.745.000 2.43%
2017 52.651.000 1.72%
2018 56.732.000 7.19%
2019 65.880.000 13.89%
2020 57.658.000 -14.26%
2021 60.161.000 4.16%
2022 65.099.000 7.59%
2023 82.244.000 20.85%
2023 81.369.000 -1.08%
2024 87.624.000 7.14%

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.

Harboes Bryggeri A/S EBITDA
Year EBITDA Growth
2005 200.308.000
2006 190.598.000 -5.09%
2007 138.141.000 -37.97%
2008 178.872.000 22.77%
2009 197.783.000 9.56%
2010 222.123.000 10.96%
2011 145.119.000 -53.06%
2012 94.978.000 -52.79%
2013 103.770.000 8.47%
2014 130.551.000 20.51%
2015 153.109.000 14.73%
2016 140.695.000 -8.82%
2017 104.154.000 -35.08%
2018 106.026.000 1.77%
2019 70.384.000 -50.64%
2020 104.226.000 32.47%
2021 98.950.000 -5.33%
2022 85.764.000 -15.37%
2023 140.612.000 39.01%
2023 157.251.000 10.58%
2024 208.652.000 24.63%

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.

Harboes Bryggeri A/S Gross Profit
Year Gross Profit Growth
2005 485.758.000
2006 464.644.000 -4.54%
2007 211.742.000 -119.44%
2008 245.463.000 13.74%
2009 277.276.000 11.47%
2010 316.710.000 12.45%
2011 288.295.000 -9.86%
2012 225.611.000 -27.78%
2013 242.560.000 6.99%
2014 274.390.000 11.6%
2015 296.633.000 7.5%
2016 308.753.000 3.93%
2017 260.808.000 -18.38%
2018 257.335.000 -1.35%
2019 259.073.000 0.67%
2020 222.918.000 -16.22%
2021 257.819.000 13.54%
2022 271.235.000 4.95%
2023 340.392.000 20.32%
2023 352.814.000 3.52%
2024 442.852.000 20.33%

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.

Harboes Bryggeri A/S Net Profit
Year Net Profit Growth
2005 91.951.000
2006 56.511.000 -62.71%
2007 11.673.000 -384.12%
2008 25.621.000 54.44%
2009 43.029.000 40.46%
2010 60.653.000 29.06%
2011 38.672.000 -56.84%
2012 3.127.000 -1136.71%
2013 10.627.000 70.57%
2014 24.024.000 55.77%
2015 34.763.000 30.89%
2016 31.528.000 -10.26%
2017 256.000 -12215.63%
2018 -12.899.000 101.98%
2019 -32.602.000 60.43%
2020 5.210.000 725.76%
2021 35.000 -14785.71%
2022 -4.314.000 100.81%
2023 41.172.000 110.48%
2023 54.761.000 24.82%
2024 92.744.000 40.95%

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.

Harboes Bryggeri A/S Earning per Share (EPS)
Year Earning per Share (EPS) Growth
2005 11
2006 1 0%
2007 2 100%
2008 4 75%
2009 7 42.86%
2010 11 30%
2011 7 -66.67%
2012 1 0%
2013 2 100%
2014 5 60%
2015 8 28.57%
2016 7 -16.67%
2017 0 0%
2018 -3 100%
2019 -8 71.43%
2020 1 800%
2021 -1 200%
2022 -1 0%
2023 10 111.11%
2023 13 25%
2024 22 42.86%

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.

Harboes Bryggeri A/S Free Cashflow
Year Free Cashflow Growth
2005 21.820.000
2006 -7.128.000 406.12%
2007 -33.250.000 78.56%
2008 9.284.000 458.14%
2009 -70.034.000 113.26%
2010 38.560.000 281.62%
2011 -15.072.000 355.84%
2012 10.097.000 249.27%
2013 704.000 -1334.23%
2014 55.456.000 98.73%
2015 37.640.000 -47.33%
2016 -6.908.000 644.88%
2017 -40.961.000 83.14%
2018 36.652.000 211.76%
2019 87.064.000 57.9%
2020 -24.754.000 451.72%
2021 49.463.000 150.05%
2022 -120.302.000 141.12%
2023 52.766.000 327.99%
2023 29.946.000 -76.2%
2024 15.150.000 -97.66%

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.

Harboes Bryggeri A/S Operating Cashflow
Year Operating Cashflow Growth
2005 124.799.000
2006 86.593.000 -44.12%
2007 56.944.000 -52.07%
2008 148.628.000 61.69%
2009 94.182.000 -57.81%
2010 192.213.000 51%
2011 91.344.000 -110.43%
2012 51.121.000 -78.68%
2013 46.598.000 -9.71%
2014 109.908.000 57.6%
2015 131.440.000 16.38%
2016 168.744.000 22.11%
2017 39.572.000 -326.42%
2018 80.260.000 50.7%
2019 151.770.000 47.12%
2020 21.402.000 -609.14%
2021 100.134.000 78.63%
2022 -58.785.000 270.34%
2023 182.011.000 132.3%
2023 41.295.000 -340.76%
2024 35.073.000 -17.74%

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.

Harboes Bryggeri A/S Capital Expenditure
Year Capital Expenditure Growth
2005 102.979.000
2006 93.721.000 -9.88%
2007 90.194.000 -3.91%
2008 139.344.000 35.27%
2009 164.216.000 15.15%
2010 153.653.000 -6.87%
2011 106.416.000 -44.39%
2012 41.024.000 -159.4%
2013 45.894.000 10.61%
2014 54.452.000 15.72%
2015 93.800.000 41.95%
2016 175.652.000 46.6%
2017 80.533.000 -118.11%
2018 43.608.000 -84.67%
2019 64.706.000 32.61%
2020 46.156.000 -40.19%
2021 50.671.000 8.91%
2022 61.517.000 17.63%
2023 129.245.000 52.4%
2023 11.349.000 -1038.82%
2024 19.923.000 43.04%

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.

Harboes Bryggeri A/S Equity
Year Equity Growth
2005 677.403.000
2006 685.819.000 1.23%
2007 696.947.000 1.6%
2008 664.463.000 -4.89%
2009 730.250.000 9.01%
2010 753.438.000 3.08%
2011 789.979.000 4.63%
2012 780.597.000 -1.2%
2013 706.558.000 -10.48%
2014 709.850.000 0.46%
2015 736.921.000 3.67%
2016 758.671.000 2.87%
2017 750.908.000 -1.03%
2018 707.785.000 -6.09%
2019 673.752.000 -5.05%
2020 679.778.000 0.89%
2021 680.863.000 0.16%
2022 676.634.000 -0.63%
2023 707.392.000 4.35%
2023 731.566.000 3.3%
2024 754.760.000 3.07%

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.

Harboes Bryggeri A/S Assets
Year Assets Growth
2005 1.143.515.000
2006 1.214.948.000 5.88%
2007 1.199.261.000 -1.31%
2008 1.606.413.000 25.35%
2009 1.645.600.000 2.38%
2010 1.685.467.000 2.37%
2011 1.575.923.000 -6.95%
2012 1.501.385.000 -4.96%
2013 1.383.716.000 -8.5%
2014 1.292.204.000 -7.08%
2015 1.298.797.000 0.51%
2016 1.356.748.000 4.27%
2017 1.304.309.000 -4.02%
2018 1.283.456.000 -1.62%
2019 1.219.805.000 -5.22%
2020 1.141.069.000 -6.9%
2021 1.143.022.000 0.17%
2022 1.199.647.000 4.72%
2023 1.179.507.000 -1.71%
2023 1.320.426.000 10.67%
2024 1.333.894.000 1.01%

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.

Harboes Bryggeri A/S Liabilities
Year Liabilities Growth
2005 466.112.000
2006 529.129.000 11.91%
2007 502.314.000 -5.34%
2008 941.950.000 46.67%
2009 915.350.000 -2.91%
2010 932.029.000 1.79%
2011 785.944.000 -18.59%
2012 720.788.000 -9.04%
2013 677.158.000 -6.44%
2014 582.354.000 -16.28%
2015 561.876.000 -3.64%
2016 598.077.000 6.05%
2017 553.401.000 -8.07%
2018 575.671.000 3.87%
2019 546.037.000 -5.43%
2020 461.291.000 -18.37%
2021 462.159.000 0.19%
2022 523.013.000 11.64%
2023 472.115.000 -10.78%
2023 588.860.000 19.83%
2024 579.134.000 -1.68%

Harboes Bryggeri A/S Financial Ratio (TTM)

Valuation Metrics

Revenue per Share
433.5
Net Income per Share
13.59
Price to Earning Ratio
14.49x
Price To Sales Ratio
0.46x
POCF Ratio
6.51
PFCF Ratio
-53.4
Price to Book Ratio
1.1
EV to Sales
0.53
EV Over EBITDA
6.11
EV to Operating CashFlow
7.56
EV to FreeCashFlow
-61.44
Earnings Yield
0.07
FreeCashFlow Yield
-0.02
Market Cap
0,84 Bil.
Enterprise Value
0,97 Bil.
Graham Number
233.82
Graham NetNet
-106.6

Income Statement Metrics

Net Income per Share
13.59
Income Quality
1.71
ROE
0.08
Return On Assets
0.04
Return On Capital Employed
0.08
Net Income per EBT
0.81
EBT Per Ebit
0.92
Ebit per Revenue
0.04
Effective Tax Rate
0.19

Margins

Sales, General, & Administrative to Revenue
0.05
Research & Developement to Revenue
0
Stock Based Compensation to Revenue
0
Gross Profit Margin
0.2
Operating Profit Margin
0.04
Pretax Profit Margin
0.04
Net Profit Margin
0.03

Dividends

Dividend Yield
0.01
Dividend Yield %
1.02
Payout Ratio
0
Dividend Per Share
2

Operating Metrics

Operating Cashflow per Share
30.27
Free CashFlow per Share
-3.73
Capex to Operating CashFlow
1.12
Capex to Revenue
0.08
Capex to Depreciation
1.79
Return on Invested Capital
0.07
Return on Tangible Assets
0.04
Days Sales Outstanding
0
Days Payables Outstanding
57.63
Days of Inventory on Hand
46.97
Receivables Turnover
0
Payables Turnover
6.33
Inventory Turnover
7.77
Capex per Share
34

Balance Sheet

Cash per Share
8,17
Book Value per Share
178,74
Tangible Book Value per Share
177.81
Shareholders Equity per Share
178.74
Interest Debt per Share
40.21
Debt to Equity
0.21
Debt to Assets
0.12
Net Debt to EBITDA
0.8
Current Ratio
1.63
Tangible Asset Value
0,75 Bil.
Net Current Asset Value
0,09 Bil.
Invested Capital
899126000
Working Capital
0,26 Bil.
Intangibles to Total Assets
0
Average Receivables
0,21 Bil.
Average Payables
0,24 Bil.
Average Inventory
191715000
Debt to Market Cap
0.19

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.

Harboes Bryggeri A/S Dividends
Year Dividends Growth
2004 10
2005 15 33.33%
2006 8 -87.5%
2007 2 -700%
2008 2 0%
2009 2 0%
2010 2 0%
2011 2 0%
2012 2 0%
2013 2 0%
2014 2 50%
2015 2 0%
2016 2 0%
2017 2 0%
2024 2 0%

Harboes Bryggeri A/S Profile

About Harboes Bryggeri A/S

Harboes Bryggeri A/S develops, produces, and markets beverages and malt-based food ingredients worldwide. It offers beer, energy drink, malt beverage, and soda under the Harboe, Caribia, Mecklenburger, Bear Beer, Darguner, Hyper Malt, Viiking, and XRAY brands. Harboes Bryggeri A/S was founded in 1883 and is based in Skælskør, Denmark.

CEO
Mr. Soren Malling
Employee
554
Address
Spegerborgvej 34
Skælskør, 4230

Harboes Bryggeri A/S Executives & BODs

Harboes Bryggeri A/S Executives & BODs
# Name Age
1 Ms. Vibeke Harboe Malling
Chief People Officer
70
2 Mr. Martin Schade
CCO & Member of the Executive Board
70
3 Mr. Soren Malling
Chief Executive Officer & Member of the Executive Board
70
4 Mr. Simon Andersson
Chief Financial Officer & Member of the Executive Board
70
5 Mr. Sascha Hennings
Chief Operating Officer
70

Harboes Bryggeri A/S Competitors

Royal Unibrew A/S Logo
Royal Unibrew A/S

RBREW.CO

(2.8)
Matas A/S Logo
Matas A/S

MATAS.CO

(2.0)
NNIT A/S Logo
NNIT A/S

NNIT.CO

(0.8)
DFDS A/S Logo
DFDS A/S

DFDS.CO

(2.8)
NKT A/S Logo
NKT A/S

NKT.CO

(2.8)