Royal Unibrew A/S Logo

Royal Unibrew A/S

RBREW.CO

(2.8)
Stock Price

569,50 DKK

12.75% ROA

20.55% ROE

21.72x PER

Market Cap.

22.583.935.258,00 DKK

118.17% DER

3.21% Yield

8.46% NPM

Royal Unibrew A/S Stock Analysis

Royal Unibrew 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.

Royal Unibrew A/S Fundamental Stock Analysis
# Analysis Rating
1 ROE

ROE surpassing expectations (20.93%) 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 Net Profit Growth

The net profit of this company has steadily increased over the last five years, showcasing a favorable financial performance and making it an enticing option for investors seeking growth potential.

4 Dividend

Shareholders can rely on the company's remarkable dividend history, consistently paying dividends for the past five years, demonstrating a steadfast dedication to rewarding investors.

5 Revenue Growth

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

6 Assets Growth

Over the past three years, this company's revenue has consistently grown, demonstrating a positive financial trend that makes it an appealing choice.

7 Buffet Intrinsic Value

Based on Warren Buffett's formula, the company's stock appears undervalued (5.864), presenting an attractive investment chance with its intrinsic value surpassing the current market price.

8 PBV

The stock's high Price-to-Book Value (P/BV) ratio (4.8x) suggests it's overvalued, potentially making it an expensive investment.

9 DER

The company has a high debt to equity ratio (102%), which means it owes a lot of money compared to what it actually owns, making it financially risky.

10 Graham Number

The Graham number of this company suggests that its stock price may be overvalued, indicating a less favorable investment opportunity.

11 Dividend Growth

The company's dividend growth has shown no improvement in the past three years, making it a less attractive investment option for those seeking increasing returns.

Royal Unibrew 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.

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

Royal Unibrew 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.

Royal Unibrew A/S Revenue
Year Revenue Growth
1998 2.038.416.000
1999 2.027.857.000 -0.52%
2000 2.334.435.000 13.13%
2001 2.724.111.000 14.3%
2002 2.777.642.000 1.93%
2003 2.633.054.000 -5.49%
2004 2.869.008.000 8.22%
2005 3.190.959.000 10.09%
2006 3.439.026.000 7.21%
2007 3.881.762.000 11.41%
2008 4.178.703.000 7.11%
2009 3.816.421.000 -9.49%
2010 3.775.431.000 -1.09%
2011 3.430.633.000 -10.05%
2012 3.430.008.000 -0.02%
2013 4.480.998.000 23.45%
2014 6.055.898.000 26.01%
2015 6.032.115.000 -0.39%
2016 6.340.376.000 4.86%
2017 6.384.386.000 0.69%
2018 7.298.086.000 12.52%
2019 7.692.479.000 5.13%
2020 7.557.000.000 -1.79%
2021 8.746.000.000 13.59%
2022 11.487.000.000 23.86%
2023 13.344.000.000 13.92%

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.

Royal Unibrew A/S Research and Development Expenses
Year Research and Development Expenses Growth
1998 0
1999 0 0%
2000 0 0%
2001 0 0%
2002 0 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%

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.

Royal Unibrew A/S General and Administrative Expenses
Year General and Administrative Expenses Growth
1998 762.164.000
1999 836.625.000 8.9%
2000 929.888.000 10.03%
2001 1.136.531.000 18.18%
2002 130.898.000 -768.26%
2003 133.623.000 2.04%
2004 157.811.000 15.33%
2005 171.697.000 8.09%
2006 200.680.000 14.44%
2007 249.042.000 19.42%
2008 226.844.000 -9.79%
2009 219.068.000 -3.55%
2010 216.635.000 -1.12%
2011 189.717.000 -14.19%
2012 173.136.000 -9.58%
2013 264.090.000 34.44%
2014 336.241.000 21.46%
2015 335.418.000 -0.25%
2016 304.734.000 -10.07%
2017 275.104.000 -10.77%
2018 320.272.000 14.1%
2019 348.979.000 8.23%
2020 344.000.000 -1.45%
2021 415.000.000 17.11%
2022 427.000.000 2.81%
2023 528.000.000 19.13%

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.

Royal Unibrew A/S EBITDA
Year EBITDA Growth
1998 209.185.000
1999 208.175.000 -0.49%
2000 232.640.000 10.52%
2001 286.806.000 18.89%
2002 322.413.000 11.04%
2003 337.975.000 4.6%
2004 353.102.000 4.28%
2005 357.944.000 1.35%
2006 407.212.000 12.1%
2007 342.889.000 -18.76%
2008 658.995.000 47.97%
2009 266.942.000 -146.87%
2010 416.893.000 35.97%
2011 474.241.000 12.09%
2012 637.159.000 25.57%
2013 756.228.000 15.75%
2014 1.173.790.000 35.57%
2015 1.263.496.000 7.1%
2016 1.325.492.000 4.68%
2017 1.373.750.000 3.51%
2018 1.702.635.000 19.32%
2019 1.838.190.000 7.37%
2020 1.892.000.000 2.84%
2021 2.072.000.000 8.69%
2022 1.994.000.000 -3.91%
2023 2.112.000.000 5.59%

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.

Royal Unibrew A/S Gross Profit
Year Gross Profit Growth
1998 920.605.000
1999 1.000.350.000 7.97%
2000 1.112.445.000 10.08%
2001 1.345.613.000 17.33%
2002 1.410.903.000 4.63%
2003 1.377.904.000 -2.39%
2004 1.498.288.000 8.03%
2005 1.609.548.000 6.91%
2006 1.696.126.000 5.1%
2007 1.752.589.000 3.22%
2008 1.745.405.000 -0.41%
2009 1.605.287.000 -8.73%
2010 1.829.759.000 12.27%
2011 1.745.322.000 -4.84%
2012 1.715.743.000 -1.72%
2013 2.285.210.000 24.92%
2014 3.149.809.000 27.45%
2015 3.174.656.000 0.78%
2016 3.287.226.000 3.42%
2017 3.300.072.000 0.39%
2018 3.826.988.000 13.77%
2019 4.080.502.000 6.21%
2020 3.944.000.000 -3.46%
2021 4.256.000.000 7.33%
2022 4.869.000.000 12.59%
2023 5.844.000.000 16.68%

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.

Royal Unibrew A/S Net Profit
Year Net Profit Growth
1998 115.475.000
1999 175.235.000 34.1%
2000 135.474.000 -29.35%
2001 93.682.000 -44.61%
2002 153.235.000 38.86%
2003 152.288.000 -0.62%
2004 172.338.000 11.63%
2005 224.158.000 23.12%
2006 230.339.000 2.68%
2007 155.234.000 -48.38%
2008 -483.165.000 132.13%
2009 52.451.000 1021.17%
2010 278.073.000 81.14%
2011 347.941.000 20.08%
2012 371.192.000 6.26%
2013 479.576.000 22.6%
2014 624.165.000 23.17%
2015 711.427.000 12.27%
2016 783.751.000 9.23%
2017 830.659.000 5.65%
2018 1.040.915.000 20.2%
2019 1.141.973.000 8.85%
2020 1.183.000.000 3.47%
2021 1.299.000.000 8.93%
2022 1.492.000.000 12.94%
2023 1.452.000.000 -2.75%

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.

Royal Unibrew A/S Earning per Share (EPS)
Year Earning per Share (EPS) Growth
1998 3
1999 4 50%
2000 3 -33.33%
2001 2 -200%
2002 4 66.67%
2003 3 0%
2004 4 25%
2005 5 20%
2006 5 0%
2007 4 -66.67%
2008 -12 125%
2009 1 1300%
2010 5 80%
2011 6 16.67%
2012 7 14.29%
2013 9 22.22%
2014 11 18.18%
2015 13 15.38%
2016 15 7.14%
2017 16 12.5%
2018 21 20%
2019 23 13.04%
2020 24 4.17%
2021 27 7.69%
2022 31 13.33%
2023 29 -3.45%

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.

Royal Unibrew A/S Free Cashflow
Year Free Cashflow Growth
1998 207.413
1999 236.563.000 99.91%
2000 208.892.000 -13.25%
2001 291.189.000 28.26%
2002 162.441.000 -79.26%
2003 245.040.000 33.71%
2004 192.214.000 -27.48%
2005 213.785.000 10.09%
2006 167.508.000 -27.63%
2007 -71.086.000 335.64%
2008 -415.899.000 82.91%
2009 314.076.000 232.42%
2010 433.604.000 27.57%
2011 323.839.000 -33.89%
2012 338.504.000 4.33%
2013 502.398.000 32.62%
2014 689.131.000 27.1%
2015 960.416.000 28.25%
2016 775.113.000 -23.91%
2017 914.453.000 15.24%
2018 871.517.000 -4.93%
2019 1.051.857.000 17.14%
2020 1.457.000.000 27.81%
2021 1.327.000.000 -9.8%
2022 633.000.000 -109.64%
2023 236.000.000 -168.22%

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.

Royal Unibrew A/S Operating Cashflow
Year Operating Cashflow Growth
1998 207.413
1999 236.563.000 99.91%
2000 208.892.000 -13.25%
2001 291.189.000 28.26%
2002 333.614.000 12.72%
2003 358.453.000 6.93%
2004 408.995.000 12.36%
2005 382.397.000 -6.96%
2006 425.240.000 10.08%
2007 151.457.000 -180.77%
2008 103.208.000 -46.75%
2009 513.243.000 79.89%
2010 492.333.000 -4.25%
2011 397.990.000 -23.7%
2012 497.399.000 19.99%
2013 652.815.000 23.81%
2014 895.441.000 27.1%
2015 1.159.777.000 22.79%
2016 984.732.000 -17.78%
2017 1.168.224.000 15.71%
2018 1.214.257.000 3.79%
2019 1.402.590.000 13.43%
2020 1.738.000.000 19.3%
2021 1.753.000.000 0.86%
2022 1.135.000.000 -54.45%
2023 381.000.000 -197.9%

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.

Royal Unibrew A/S Capital Expenditure
Year Capital Expenditure Growth
1998 0
1999 0 0%
2000 0 0%
2001 0 0%
2002 171.173.000 100%
2003 113.413.000 -50.93%
2004 216.781.000 47.68%
2005 168.612.000 -28.57%
2006 257.732.000 34.58%
2007 222.543.000 -15.81%
2008 519.107.000 57.13%
2009 199.167.000 -160.64%
2010 58.729.000 -239.13%
2011 74.151.000 20.8%
2012 158.895.000 53.33%
2013 150.417.000 -5.64%
2014 206.310.000 27.09%
2015 199.361.000 -3.49%
2016 209.619.000 4.89%
2017 253.771.000 17.4%
2018 342.740.000 25.96%
2019 350.733.000 2.28%
2020 281.000.000 -24.82%
2021 426.000.000 34.04%
2022 502.000.000 15.14%
2023 145.000.000 -246.21%

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.

Royal Unibrew A/S Equity
Year Equity Growth
1998 587.721.000
1999 687.123.000 14.47%
2000 733.081.000 6.27%
2001 630.035.000 -16.36%
2002 1.020.801.000 38.28%
2003 984.699.000 -3.67%
2004 1.062.326.000 7.31%
2005 1.149.376.000 7.57%
2006 1.122.287.000 -2.41%
2007 1.080.774.000 -3.84%
2008 539.906.000 -100.18%
2009 957.034.000 43.59%
2010 1.268.810.000 24.57%
2011 1.308.316.000 3.02%
2012 1.347.595.000 2.91%
2013 2.132.977.000 36.82%
2014 2.818.351.000 24.32%
2015 2.934.805.000 3.97%
2016 2.911.377.000 -0.8%
2017 2.814.151.000 -3.45%
2018 2.908.156.000 3.23%
2019 3.106.496.000 6.38%
2020 3.332.000.000 6.77%
2021 3.342.000.000 0.3%
2022 5.158.000.000 35.21%
2023 5.537.000.000 6.84%

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.

Royal Unibrew A/S Assets
Year Assets Growth
1998 1.729.400.000
1999 1.940.200.000 10.86%
2000 2.412.132.000 19.56%
2001 2.442.192.000 1.23%
2002 2.511.118.000 2.74%
2003 2.448.107.000 -2.57%
2004 2.543.647.000 3.76%
2005 3.217.813.000 20.95%
2006 3.413.626.000 5.74%
2007 3.781.293.000 9.72%
2008 4.051.408.000 6.67%
2009 3.489.654.000 -16.1%
2010 3.056.840.000 -14.16%
2011 2.890.328.000 -5.76%
2012 2.848.104.000 -1.48%
2013 6.924.512.000 58.87%
2014 7.023.838.000 1.41%
2015 6.747.527.000 -4.09%
2016 6.076.001.000 -11.05%
2017 6.778.408.000 10.36%
2018 8.061.660.000 15.92%
2019 8.492.540.000 5.07%
2020 8.306.000.000 -2.25%
2021 10.914.000.000 23.9%
2022 14.474.000.000 24.6%
2023 17.519.000.000 17.38%

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.

Royal Unibrew A/S Liabilities
Year Liabilities Growth
1998 1.141.679.000
1999 1.253.077.000 8.89%
2000 1.679.051.000 25.37%
2001 1.751.889.000 4.16%
2002 1.475.983.000 -18.69%
2003 1.441.132.000 -2.42%
2004 1.457.753.000 1.14%
2005 2.046.451.000 28.77%
2006 2.265.505.000 9.67%
2007 2.661.830.000 14.89%
2008 3.476.580.000 23.44%
2009 2.494.540.000 -39.37%
2010 1.776.321.000 -40.43%
2011 1.569.143.000 -13.2%
2012 1.500.509.000 -4.57%
2013 4.791.535.000 68.68%
2014 4.205.487.000 -13.94%
2015 3.812.722.000 -10.3%
2016 3.164.624.000 -20.48%
2017 3.964.257.000 20.17%
2018 5.153.504.000 23.08%
2019 5.386.044.000 4.32%
2020 4.974.000.000 -8.28%
2021 7.572.000.000 34.31%
2022 9.316.000.000 18.72%
2023 11.982.000.000 22.25%

Royal Unibrew A/S Financial Ratio (TTM)

Valuation Metrics

Revenue per Share
247.38
Net Income per Share
20.77
Price to Earning Ratio
21.72x
Price To Sales Ratio
1.84x
POCF Ratio
16.91
PFCF Ratio
27.71
Price to Book Ratio
4.05
EV to Sales
2.36
EV Over EBITDA
19.02
EV to Operating CashFlow
21.88
EV to FreeCashFlow
35.63
Earnings Yield
0.05
FreeCashFlow Yield
0.04
Market Cap
22,58 Bil.
Enterprise Value
29,04 Bil.
Graham Number
228.14
Graham NetNet
-224.32

Income Statement Metrics

Net Income per Share
20.77
Income Quality
1.28
ROE
0.2
Return On Assets
0.06
Return On Capital Employed
0.13
Net Income per EBT
0.78
EBT Per Ebit
0.84
Ebit per Revenue
0.13
Effective Tax Rate
0.22

Margins

Sales, General, & Administrative to Revenue
0.04
Research & Developement to Revenue
0
Stock Based Compensation to Revenue
0
Gross Profit Margin
0.42
Operating Profit Margin
0.13
Pretax Profit Margin
0.11
Net Profit Margin
0.08

Dividends

Dividend Yield
0.03
Dividend Yield %
3.21
Payout Ratio
0.71
Dividend Per Share
14.5

Operating Metrics

Operating Cashflow per Share
26.69
Free CashFlow per Share
16.39
Capex to Operating CashFlow
-0.39
Capex to Revenue
-0.04
Capex to Depreciation
0
Return on Invested Capital
0.1
Return on Tangible Assets
0.13
Days Sales Outstanding
0
Days Payables Outstanding
109.6
Days of Inventory on Hand
75.08
Receivables Turnover
0
Payables Turnover
3.33
Inventory Turnover
4.86
Capex per Share
-10.3

Balance Sheet

Cash per Share
1,75
Book Value per Share
111,35
Tangible Book Value per Share
111.35
Shareholders Equity per Share
111.35
Interest Debt per Share
135.12
Debt to Equity
1.18
Debt to Assets
0.37
Net Debt to EBITDA
4.23
Current Ratio
0.74
Tangible Asset Value
-3,88 Bil.
Net Current Asset Value
-8,39 Bil.
Invested Capital
1.18
Working Capital
-1,29 Bil.
Intangibles to Total Assets
0.54
Average Receivables
0,00 Bil.
Average Payables
2,22 Bil.
Average Inventory
1436000000
Debt to Market Cap
0.29

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.

Royal Unibrew A/S Dividends
Year Dividends Growth
2000 3
2001 3 0%
2002 3 0%
2003 5 40%
2004 5 0%
2005 6 16.67%
2006 7 14.29%
2007 7 0%
2008 7 0%
2011 13 41.67%
2012 34 64.71%
2013 5 -750%
2015 34 88.24%
2016 7 -385.71%
2017 8 12.5%
2018 9 0%
2019 11 20%
2020 37 72.22%
2021 14 -176.92%
2022 15 7.14%
2023 15 0%

Royal Unibrew A/S Profile

About Royal Unibrew A/S

Royal Unibrew A/S produces, markets, sells, and distributes beer, malt beverages, soft drinks, ciders, and ready-to-drink products. The company also provides carbonated soft drinks, water, wines, spirits, juices, energy drinks, and cocktail products. It offers its products under the Royal Beers, Lapin Kulta, Cido, Craft, Faxe Kondi, Ceres, Faxe, Original Long Drink, Lacplesis, Vitamalt, Mangali, Novelle, Nikoline, Kalnapilis, Egekidle, Supermalt, Polar Monkeys, Lorina, SHAKER, MOKAI, LemonSoda, Nohrlund, Power Malt, Fonti di Crodo, and CULT brands, as well as international brands, such as Heineken and PepsiCo. It serves customers in Denmark, Germany, Norway, Sweden, Italy, France, Finland, Lithuania, Latvia, Estonia, and internationally. The company was formerly known as Bryggerigruppen A/S and changed its name to Royal Unibrew A/S in 2005. Royal Unibrew A/S was incorporated in 1989 and is headquartered in Faxe, Denmark.

CEO
Mr. Lars Jensen
Employee
4.000
Address
Faxe AllE 1
Faxe, 4640

Royal Unibrew A/S Executives & BODs

Royal Unibrew A/S Executives & BODs
# Name Age
1 Mr. Jonas Guldborg Hansen
Head of Investor Relations
70
2 Mr. Claus Kaersgaard
Sales Manager Off-Trade & Employee Elected Director
70
3 Mr. Lars Vestergaard
Chief Financial Officer & Member of Executive Board
70
4 Mr. Lars Jensen
Chief Executive Officer, President & Member of Executive Board
70

Royal Unibrew A/S Competitors

Rockwool A/S Logo
Rockwool A/S

ROCK-B.CO

(2.0)
Tryg A/S Logo
Tryg A/S

TRYG.CO

(2.5)
DSV A/S Logo
DSV A/S

DSV.CO

(2.0)
GN Store Nord A/S Logo
GN Store Nord A/S

GN.CO

(1.2)