Broedrene A & O Johansen A/S
CSE:AOJ B

Watchlist Manager
Broedrene A & O Johansen A/S Logo
Broedrene A & O Johansen A/S
CSE:AOJ B
Watchlist
Price: 94.3 DKK 0.11% Market Closed
Market Cap: 2.1B DKK

Intrinsic Value

The intrinsic value of one AOJ B stock under the Base Case scenario is 103.75 DKK. Compared to the current market price of 94.3 DKK, Broedrene A & O Johansen A/S is Undervalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AOJ B Intrinsic Value
103.75 DKK
Undervaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Broedrene A & O Johansen A/S

What is Valuation History?
Compare AOJ B to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AOJ B?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Broedrene A & O Johansen A/S
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Broedrene A & O Johansen A/S

Current Assets 1.7B
Cash & Short-Term Investments 41m
Receivables 773.6m
Other Current Assets 857.4m
Non-Current Assets 2.3B
Long-Term Investments 200k
PP&E 1.4B
Intangibles 935.9m
Efficiency

Free Cash Flow Analysis
Broedrene A & O Johansen A/S

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Broedrene A & O Johansen A/S

Revenue
5.7B DKK
Cost of Revenue
-4.4B DKK
Gross Profit
1.3B DKK
Operating Expenses
-1.1B DKK
Operating Income
265.9m DKK
Other Expenses
-89.1m DKK
Net Income
176.8m DKK
Fundamental Scores

AOJ B Profitability Score
Profitability Due Diligence

Broedrene A & O Johansen A/S's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
49/100
Profitability
Score

Broedrene A & O Johansen A/S's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

AOJ B Solvency Score
Solvency Due Diligence

Broedrene A & O Johansen A/S's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
49/100
Solvency
Score

Broedrene A & O Johansen A/S's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AOJ B Price Targets Summary
Broedrene A & O Johansen A/S

There are no price targets for AOJ B.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AOJ B is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one AOJ B stock?

The intrinsic value of one AOJ B stock under the Base Case scenario is 103.75 DKK.

Is AOJ B stock undervalued or overvalued?

Compared to the current market price of 94.3 DKK, Broedrene A & O Johansen A/S is Undervalued by 9%.

Back to Top