First Time Loading...

North Media A/S
CSE:NORTHM

Watchlist Manager
North Media A/S Logo
North Media A/S
CSE:NORTHM
Watchlist
Price: 60.4 DKK -0.33%
Updated: May 14, 2024

Intrinsic Value

North Media A/S engages in the distribution, production, and sale of media activities, and digital products and services. [ Read More ]

The intrinsic value of one NORTHM stock under the Base Case scenario is 72.23 DKK. Compared to the current market price of 60.4 DKK, North Media A/S is Undervalued by 16%.

Key Points:
NORTHM Intrinsic Value
Base Case
72.23 DKK
Undervaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
North Media A/S

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling NORTHM stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
North Media A/S

Provide an overview of the primary business activities
of North Media A/S.

What unique competitive advantages
does North Media A/S hold over its rivals?

What risks and challenges
does North Media A/S face in the near future?

Summarize the latest earnings call
of North Media A/S.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for North Media A/S.

Provide P/S
for North Media A/S.

Provide P/E
for North Media A/S.

Provide P/OCF
for North Media A/S.

Provide P/FCFE
for North Media A/S.

Provide P/B
for North Media A/S.

Provide EV/S
for North Media A/S.

Provide EV/GP
for North Media A/S.

Provide EV/EBITDA
for North Media A/S.

Provide EV/EBIT
for North Media A/S.

Provide EV/OCF
for North Media A/S.

Provide EV/FCFF
for North Media A/S.

Provide EV/IC
for North Media A/S.

Show me price targets
for North Media A/S made by professional analysts.

What are the Revenue projections
for North Media A/S?

How accurate were the past Revenue estimates
for North Media A/S?

What are the Net Income projections
for North Media A/S?

How accurate were the past Net Income estimates
for North Media A/S?

What are the EPS projections
for North Media A/S?

How accurate were the past EPS estimates
for North Media A/S?

What are the EBIT projections
for North Media A/S?

How accurate were the past EBIT estimates
for North Media A/S?

Compare the revenue forecasts
for North Media A/S with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of North Media A/S and its key competitors using the latest financial data.

Compare historical revenue growth rates
of North Media A/S against its competitors.

Analyze the profit margins
(gross, operating, and net) of North Media A/S compared to its peers.

Compare the P/E ratios
of North Media A/S against its peers.

Discuss the investment returns and shareholder value creation
comparing North Media A/S with its peers.

Analyze the financial leverage
of North Media A/S compared to its main competitors.

Show all profitability ratios
for North Media A/S.

Provide ROE
for North Media A/S.

Provide ROA
for North Media A/S.

Provide ROIC
for North Media A/S.

Provide ROCE
for North Media A/S.

Provide Gross Margin
for North Media A/S.

Provide Operating Margin
for North Media A/S.

Provide Net Margin
for North Media A/S.

Provide FCF Margin
for North Media A/S.

Show all solvency ratios
for North Media A/S.

Provide D/E Ratio
for North Media A/S.

Provide D/A Ratio
for North Media A/S.

Provide Interest Coverage Ratio
for North Media A/S.

Provide Altman Z-Score Ratio
for North Media A/S.

Provide Quick Ratio
for North Media A/S.

Provide Current Ratio
for North Media A/S.

Provide Cash Ratio
for North Media A/S.

What is the historical Revenue growth
over the last 5 years for North Media A/S?

What is the historical Net Income growth
over the last 5 years for North Media A/S?

What is the current Free Cash Flow
of North Media A/S?

Discuss the annual earnings per share (EPS)
trend over the past five years for North Media A/S.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
North Media A/S

Current Assets 938.9m
Cash & Short-Term Investments 812.8m
Receivables 98m
Other Current Assets 28.1m
Non-Current Assets 674m
Long-Term Investments 34.1m
PP&E 305.8m
Intangibles 333.5m
Other Non-Current Assets 600k
Current Liabilities 264m
Accounts Payable 66m
Other Current Liabilities 198m
Non-Current Liabilities 192.5m
Long-Term Debt 134.8m
Other Non-Current Liabilities 57.7m
Efficiency

Earnings Waterfall
North Media A/S

Revenue
949.1m DKK
Cost of Revenue
-410.8m DKK
Gross Profit
538.3m DKK
Operating Expenses
-388.4m DKK
Operating Income
149.9m DKK
Other Expenses
114.5m DKK
Net Income
264.4m DKK

Free Cash Flow Analysis
North Media A/S

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

NORTHM Profitability Score
Profitability Due Diligence

North Media A/S's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional 3-Year Average ROE
Positive Free Cash Flow
66/100
Profitability
Score

North Media A/S's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

NORTHM Solvency Score
Solvency Due Diligence

North Media A/S's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Short-Term Solvency
90/100
Solvency
Score

North Media A/S's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NORTHM Price Targets Summary
North Media A/S

Wall Street analysts forecast NORTHM stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NORTHM is 40 DKK .

Lowest
Price Target
Not Available
Average
Price Target
40 DKK
34% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

NORTHM Price
North Media A/S

1M 1M
-5%
6M 6M
+2%
1Y 1Y
+1%
3Y 3Y
-40%
5Y 5Y
+112%
10Y 10Y
+332%
Annual Price Range
60.4
52w Low
55.6
52w High
79.3
Price Metrics
Average Annual Return 27.34%
Standard Deviation of Annual Returns 50.76%
Max Drawdown -57%
Shares Statistics
Market Capitalization 1.1B DKK
Shares Outstanding 17 969 903
Percentage of Shares Shorted
N/A

NORTHM Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

North Media A/S Logo
North Media A/S

Country

Denmark

Industry

Media

Market Cap

1.1B DKK

Dividend Yield

6.67%

Description

North Media A/S engages in the distribution, production, and sale of media activities, and digital products and services. The firm is primarily engaged in the publishing and distribution of newspapers in Denmark, with minor activities in England, Sweden and Germany. The Company’s activities are structured into two segments, namely Print and Online. The Print segment consists of the distribution activities of FK Distribution, as well as printing the newspapers of Sondagsavisen, Helsingor Dagblad and Lokalavisen Nordsaelland. Through Bekey A/S it develops an electronic key system used for stairway entrance doors and private doors. The Online segment consists of Ofir.dk, MatchWork.com, Sondagsavisen.dk, BoligPortal.dk, MinReklame.dk and BostadsPortal.se. The firm operates through its subsidiaries and joint ventures, including Helsingor Dagblad A/S, FK Distribution A/S, and BeKey A/S, among others. In November 2013, the Company acquired eight local newspapers from Berlingske Medier.

Contact

Soeborg
Gladsaxe Moellevej 28
+4539577000.0
https://www.northmedia.dk/

IPO

1996-05-01

Employees

411

Officers

Group CEO, MD & Member of the Executive Board
Mr. Lasse Ingemann Brodt
Group Chief Financial Officer & Member of Executive Board
Mr. Kare Stauso Wigh
Group HR Director & Member of Management Board
Ms. Lisbeth Britt Larsen
Group Chief Development Officer & Member of Executive Board
Mr. Martin Frandsen Tobberup
Head of the Executive Secretariat
Anne Malling Hansen

See Also

Discover More
What is the Intrinsic Value of one NORTHM stock?

The intrinsic value of one NORTHM stock under the Base Case scenario is 72.23 DKK.

Is NORTHM stock undervalued or overvalued?

Compared to the current market price of 60.4 DKK, North Media A/S is Undervalued by 16%.