North Media A/S Logo

North Media A/S

NORTHM.CO

(3.0)
Stock Price

55,00 DKK

22.47% ROA

27.53% ROE

2.92x PER

Market Cap.

991.369.665,00 DKK

9.05% DER

7.27% Yield

29.57% NPM

North Media A/S Stock Analysis

North Media 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.

North Media A/S Fundamental Stock Analysis
# Analysis Rating
1 ROE

ROE surpassing expectations (26.62%) highlights strong profitability and efficient use of shareholders' equity, making it an appealing investment prospect.

2 ROA

This stock has a great ability to make a lot of money from the things it owns, which makes it a really good investment for smart investors.

3 PBV

The stock's low PBV ratio (0.98x) suggests it's undervalued, making it an attractive opportunity for investors.

4 DER

The stock has a minimal amount of debt (10%) relative to its ownership, showcasing a strong financial position and lower risk for investors.

5 Dividend

Investors can take comfort in the company's unwavering commitment to dividends, as it has consistently distributed payouts over the past five years, ensuring a reliable income stream.

6 Graham Number

The Graham number analysis indicates that this company's stock price is likely undervalued, raising prospects for a favorable investment opportunity.

7 Buffet Intrinsic Value

Warren Buffett's formula suggests that the company's stock is undervalued (1.743), making it an appealing investment prospect with its intrinsic value surpassing the current market price.

8 Revenue Growth

Company's revenue has remained stagnant over the past three years, indicating a lack of growth and making it a less favorable option.

9 Net Profit Growth

Despite the passage of five years, this company's net profit has not shown any improvement, highlighting a lack of growth and making it a less appealing investment prospect.

10 Assets Growth

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

11 Dividend Growth

The company's dividend growth has remained unchanged for three years, signaling a lack of positive momentum and making it a less favorable investment choice.

North Media 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.

North Media A/S Technical Stock Analysis
# Analysis Recommendation
1 Awesome Oscillator Buy
2 MACD Buy
3 RSI Hold
4 Stoch RSI Hold

North Media 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.

North Media A/S Revenue
Year Revenue Growth
2002 1.046.300.000
2003 1.256.000.000 16.7%
2004 1.223.800.000 -2.63%
2005 1.417.400.000 13.66%
2006 0 0%
2007 1.433.800.000 100%
2008 1.235.800.000 -16.02%
2009 1.028.500.000 -20.16%
2010 1.138.700.000 9.68%
2011 1.211.600.000 6.02%
2012 1.104.600.000 -9.69%
2013 1.061.700.000 -4.04%
2014 1.073.700.000 1.12%
2015 1.012.400.000 -6.05%
2016 881.100.000 -14.9%
2017 899.400.000 2.03%
2018 1.144.900.000 21.44%
2019 1.130.000.000 -1.32%
2020 1.045.400.000 -8.09%
2021 1.033.600.000 -1.14%
2022 995.300.000 -3.85%
2023 889.200.000 -11.93%
2023 949.100.000 6.31%
2024 1.404.000.000 32.4%

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.

North Media 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 0 0%
2021 0 0%
2022 0 0%
2023 0 0%
2023 0 0%
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.

North Media A/S General and Administrative Expenses
Year General and Administrative Expenses Growth
2002 152.900.000
2003 157.200.000 2.74%
2004 176.800.000 11.09%
2005 183.600.000 3.7%
2006 0 0%
2007 180.300.000 100%
2008 203.200.000 11.27%
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 131.700.000 100%
2021 112.200.000 -17.38%
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.

North Media A/S EBITDA
Year EBITDA Growth
2002 33.700.000
2003 74.300.000 54.64%
2004 32.400.000 -129.32%
2005 112.200.000 71.12%
2006 0 0%
2007 24.100.000 100%
2008 205.200.000 88.26%
2009 65.400.000 -213.76%
2010 182.500.000 64.16%
2011 206.000.000 11.41%
2012 141.800.000 -45.28%
2013 80.400.000 -76.37%
2014 78.500.000 -2.42%
2015 48.600.000 -61.52%
2016 15.300.000 -217.65%
2017 26.100.000 41.38%
2018 131.000.000 80.08%
2019 187.400.000 30.1%
2020 271.900.000 31.08%
2021 299.800.000 9.31%
2022 233.500.000 -28.39%
2023 157.200.000 -48.54%
2023 187.800.000 16.29%
2024 221.600.000 15.25%

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.

North Media A/S Gross Profit
Year Gross Profit Growth
2002 339.300.000
2003 383.800.000 11.59%
2004 378.100.000 -1.51%
2005 467.000.000 19.04%
2006 0 0%
2007 358.100.000 100%
2008 295.900.000 -21.02%
2009 441.700.000 33.01%
2010 535.700.000 17.55%
2011 579.700.000 7.59%
2012 530.400.000 -9.29%
2013 499.700.000 -6.14%
2014 533.400.000 6.32%
2015 496.700.000 -7.39%
2016 417.700.000 -18.91%
2017 409.800.000 -1.93%
2018 552.500.000 25.83%
2019 589.000.000 6.2%
2020 619.800.000 4.97%
2021 620.500.000 0.11%
2022 562.900.000 -10.23%
2023 495.200.000 -13.67%
2023 538.300.000 8.01%
2024 672.400.000 19.94%

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.

North Media A/S Net Profit
Year Net Profit Growth
2002 5.900.000
2003 88.200.000 93.31%
2004 30.500.000 -189.18%
2005 77.600.000 60.7%
2006 0 0%
2007 -4.900.000 100%
2008 -172.700.000 97.16%
2009 9.100.000 1997.8%
2010 85.800.000 89.39%
2011 121.200.000 29.21%
2012 64.700.000 -87.33%
2013 15.700.000 -312.1%
2014 20.600.000 23.79%
2015 -11.900.000 273.11%
2016 -75.700.000 84.28%
2017 28.600.000 364.69%
2018 90.400.000 68.36%
2019 205.300.000 55.97%
2020 306.500.000 33.02%
2021 273.600.000 -12.02%
2022 2.100.000 -12928.57%
2023 68.000.000 96.91%
2023 264.400.000 74.28%
2024 557.200.000 52.55%

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.

North Media A/S Earning per Share (EPS)
Year Earning per Share (EPS) Growth
2002 0
2003 4 100%
2004 1 -200%
2005 3 66.67%
2006 0 0%
2007 0 0%
2008 -8 100%
2009 0 0%
2010 4 100%
2011 6 33.33%
2012 3 -100%
2013 1 0%
2014 1 100%
2015 -1 0%
2016 -4 100%
2017 2 500%
2018 5 75%
2019 11 63.64%
2020 16 31.25%
2021 15 -6.67%
2022 0 0%
2023 4 100%
2023 14 78.57%
2024 31 53.33%

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.

North Media A/S Free Cashflow
Year Free Cashflow Growth
2002 -40.500.000
2003 -161.000.000 74.84%
2004 -54.500.000 -195.41%
2005 100.700.000 154.12%
2007 -16.800.000 699.4%
2008 10.000.000 268%
2009 50.600.000 80.24%
2010 136.600.000 62.96%
2011 138.400.000 1.3%
2012 63.400.000 -118.3%
2013 54.600.000 -16.12%
2014 56.600.000 3.53%
2015 23.600.000 -139.83%
2016 -22.100.000 206.79%
2017 -9.400.000 -135.11%
2018 78.600.000 111.96%
2019 116.400.000 32.47%
2020 200.100.000 41.83%
2021 130.600.000 -53.22%
2022 171.100.000 23.67%
2023 38.800.000 -340.98%
2023 114.200.000 66.02%
2024 2.700.000 -4129.63%

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.

North Media A/S Operating Cashflow
Year Operating Cashflow Growth
2002 26.100.000
2003 30.200.000 13.58%
2004 76.500.000 60.52%
2005 163.000.000 53.07%
2007 108.700.000 -49.95%
2008 80.100.000 -35.71%
2009 75.100.000 -6.66%
2010 146.100.000 48.6%
2011 154.300.000 5.31%
2012 91.100.000 -69.37%
2013 81.100.000 -12.33%
2014 83.500.000 2.87%
2015 34.600.000 -141.33%
2016 -14.300.000 341.96%
2017 23.000.000 162.17%
2018 104.700.000 78.03%
2019 130.300.000 19.65%
2020 216.500.000 39.82%
2021 156.100.000 -38.69%
2022 191.300.000 18.4%
2023 40.100.000 -377.06%
2023 126.100.000 68.2%
2024 38.000.000 -231.84%

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.

North Media A/S Capital Expenditure
Year Capital Expenditure Growth
2002 66.600.000
2003 191.200.000 65.17%
2004 131.000.000 -45.95%
2005 62.300.000 -110.27%
2007 125.500.000 50.36%
2008 70.100.000 -79.03%
2009 24.500.000 -186.12%
2010 9.500.000 -157.89%
2011 15.900.000 40.25%
2012 27.700.000 42.6%
2013 26.500.000 -4.53%
2014 26.900.000 1.49%
2015 11.000.000 -144.55%
2016 7.800.000 -41.03%
2017 32.400.000 75.93%
2018 26.100.000 -24.14%
2019 13.900.000 -87.77%
2020 16.400.000 15.24%
2021 25.500.000 35.69%
2022 20.200.000 -26.24%
2023 1.300.000 -1453.85%
2023 11.900.000 89.08%
2024 35.300.000 66.29%

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.

North Media A/S Equity
Year Equity Growth
2002 167.700.000
2003 198.300.000 15.43%
2004 222.400.000 10.84%
2005 317.800.000 30.02%
2007 405.000.000 21.53%
2008 605.900.000 33.16%
2009 573.400.000 -5.67%
2010 498.200.000 -15.09%
2011 523.800.000 4.89%
2012 511.600.000 -2.38%
2013 523.300.000 2.24%
2014 532.400.000 1.71%
2015 522.000.000 -1.99%
2016 460.400.000 -13.38%
2017 497.700.000 7.49%
2018 538.700.000 7.61%
2019 671.200.000 19.74%
2020 879.000.000 23.64%
2021 1.080.000.000 18.61%
2022 995.400.000 -8.5%
2023 1.138.800.000 12.59%
2023 1.156.400.000 1.52%
2024 1.354.100.000 14.6%

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.

North Media A/S Assets
Year Assets Growth
2002 520.500.000
2003 617.600.000 15.72%
2004 734.600.000 15.93%
2005 755.300.000 2.74%
2007 979.800.000 22.91%
2008 923.100.000 -6.14%
2009 802.900.000 -14.97%
2010 762.200.000 -5.34%
2011 868.900.000 12.28%
2012 864.200.000 -0.54%
2013 915.800.000 5.63%
2014 888.600.000 -3.06%
2015 850.300.000 -4.5%
2016 765.700.000 -11.05%
2017 784.700.000 2.42%
2018 825.400.000 4.93%
2019 967.800.000 14.71%
2020 1.189.100.000 18.61%
2021 1.320.600.000 9.96%
2022 1.211.300.000 -9.02%
2023 1.408.600.000 14.01%
2023 1.612.900.000 12.67%
2024 1.827.200.000 11.73%

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.

North Media A/S Liabilities
Year Liabilities Growth
2002 352.800.000
2003 419.300.000 15.86%
2004 512.200.000 18.14%
2005 424.900.000 -20.55%
2007 489.700.000 13.23%
2008 261.700.000 -87.12%
2009 229.500.000 -14.03%
2010 264.000.000 13.07%
2011 345.100.000 23.5%
2012 352.600.000 2.13%
2013 392.500.000 10.17%
2014 356.200.000 -10.19%
2015 328.300.000 -8.5%
2016 305.300.000 -7.53%
2017 287.000.000 -6.38%
2018 286.700.000 -0.1%
2019 296.600.000 3.34%
2020 310.100.000 4.35%
2021 240.600.000 -28.89%
2022 215.900.000 -11.44%
2023 269.800.000 19.98%
2023 456.500.000 40.9%
2024 473.100.000 3.51%

North Media A/S Financial Ratio (TTM)

Valuation Metrics

Revenue per Share
63.73
Net Income per Share
18.85
Price to Earning Ratio
2.92x
Price To Sales Ratio
0.86x
POCF Ratio
12.86
PFCF Ratio
46.33
Price to Book Ratio
0.73
EV to Sales
0.93
EV Over EBITDA
6.02
EV to Operating CashFlow
13.87
EV to FreeCashFlow
49.98
Earnings Yield
0.34
FreeCashFlow Yield
0.02
Market Cap
0,99 Bil.
Enterprise Value
1,07 Bil.
Graham Number
178.48
Graham NetNet
34.41

Income Statement Metrics

Net Income per Share
18.85
Income Quality
0.23
ROE
0.28
Return On Assets
0.19
Return On Capital Employed
0.08
Net Income per EBT
0.78
EBT Per Ebit
3.78
Ebit per Revenue
0.1
Effective Tax Rate
0.22

Margins

Sales, General, & Administrative to Revenue
0
Research & Developement to Revenue
0
Stock Based Compensation to Revenue
-0
Gross Profit Margin
0.49
Operating Profit Margin
0.1
Pretax Profit Margin
0.38
Net Profit Margin
0.3

Dividends

Dividend Yield
0.07
Dividend Yield %
7.27
Payout Ratio
0.21
Dividend Per Share
4

Operating Metrics

Operating Cashflow per Share
4.28
Free CashFlow per Share
1.19
Capex to Operating CashFlow
0.72
Capex to Revenue
0.05
Capex to Depreciation
0.95
Return on Invested Capital
0.06
Return on Tangible Assets
0.22
Days Sales Outstanding
33.27
Days Payables Outstanding
40.95
Days of Inventory on Hand
3.98
Receivables Turnover
10.97
Payables Turnover
8.91
Inventory Turnover
91.64
Capex per Share
3.09

Balance Sheet

Cash per Share
56,13
Book Value per Share
75,12
Tangible Book Value per Share
57.61
Shareholders Equity per Share
75.12
Interest Debt per Share
7.17
Debt to Equity
0.09
Debt to Assets
0.07
Net Debt to EBITDA
0.44
Current Ratio
3.79
Tangible Asset Value
1,04 Bil.
Net Current Asset Value
0,68 Bil.
Invested Capital
1489900000
Working Capital
0,85 Bil.
Intangibles to Total Assets
0.17
Average Receivables
0,11 Bil.
Average Payables
0,07 Bil.
Average Inventory
6600000
Debt to Market Cap
0.12

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.

North Media A/S Dividends
Year Dividends Growth
2001 1
2006 1 0%
2007 1 100%
2010 8 87.5%
2011 14 42.86%
2012 3 -366.67%
2018 2 -200%
2019 3 66.67%
2020 8 62.5%
2021 5 -60%
2022 5 0%
2023 4 -25%
2024 4 0%

North Media A/S Profile

About North Media A/S

North Media A/S develops and operates platforms for transactions that bring businesses and consumers together in Denmark. It operates in two segments, Last Mile and Digital Services. The company's platforms enable consumers find products, such as groceries, rental housing, jobs, and digital access solutions. It also distributes advertising material and information, leaflets and local newspapers, and direct mail and magazines, as well as operates minetilbud.dk, a digital advertising platform. In addition, the company provides packing services, including packing leaflets for local Danish clients and for Deutsche Post. Further, it develops and operates digital platforms including boligportal.dk, a home rentals platform; Ofir.dk provides job advertisements; bostadsportal.se, a rental housing platform; matchwork.com; and Bekey provides and manages digital access for distribution businesses. The company was formerly known as Søndagsavisen a-s and changed its name to North Media A/S in April 2010. North Media A/S was founded in 1965 and is based in Søborg, Denmark.

CEO
Mr. Lasse Ingemann Brodt
Employee
611
Address
Gladsaxe MOellevej 28
Søborg, 2860

North Media A/S Executives & BODs

North Media A/S Executives & BODs
# Name Age
1 Mr. Martin Frandsen Tobberup
Group Chief Development Officer & Member of Executive Board
70
2 Mr. Kare Stauso Wigh
Group Chief Financial Officer & Member of Executive Board
70
3 Mr. Lasse Ingemann Brodt
Group Chief Executive Officer, MD & Member of the Executive Board
70
4 Ms. Lisbeth Britt Larsen
Group HR Director & Member of Management Board
70
5 Anne Malling Hansen
Head of the Executive Secretariat
70

North Media A/S Competitors

Matas A/S Logo
Matas A/S

MATAS.CO

(2.0)
cBrain A/S Logo
cBrain A/S

CBRAIN.CO

(4.0)
Alm. Brand A/S Logo
Alm. Brand A/S

ALMB.CO

(2.0)
Netcompany Group A/S Logo
Netcompany Group A/S

NETC.CO

(2.2)
Tryg A/S Logo
Tryg A/S

TRYG.CO

(2.5)