Ørsted A/S (ORSTED)

Basic

  • Market Cap

    DKK 127.9B

  • EV

    DKK 173.75B

  • Shares Out

    420.18M

  • Revenue

    DKK 100.55B

  • Employees

    8,906

Margins

  • Gross

    31.63%

  • EBITDA

    20.09%

  • Operating

    10.72%

  • Pre-Tax

    -19.02%

  • Net

    -20.26%

  • FCF

    8.12%

Returns (5Yr Avg)

  • ROA

    2.88%

  • ROE

    15.39%

  • ROCE

    5.96%

  • ROIC

    4.6%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    DKK 414.57

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    DKK 239.28

  • Earnings (Dil)

    -DKK 49.69

  • FCF

    DKK 19.43

  • Book Value

    DKK 136.44

Growth (CAGR)

  • Rev 3Yr

    20.99%

  • Rev 5Yr

    9.43%

  • Rev 10Yr

    3.87%

  • Dil EPS 3Yr

    10.46%

  • Dil EPS 5Yr

    15.89%

  • Dil EPS 10Yr

    22.94%

  • Rev Fwd 2Yr

    -11.47%

  • EBITDA Fwd 2Yr

    -8.14%

  • EPS Fwd 2Yr

    -22.95%

  • EPS LT Growth Est

    11.13%

Dividends

  • Yield

  • Payout

    -27.18%

  • DPS

    DKK 13.5

  • DPS Growth 3Yr

    8.74%

  • DPS Growth 5Yr

    8.45%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    7.25%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Total Revenues

75,520.0

70,398.0

50,151.0

77,673.0

132,277.0

100,548.0

Total Revenues % Chg.

26.5%

-6.8%

-28.8%

54.9%

70.3%

-21.0%

Cost of Goods Sold, Total

54,018.0

42,836.0

25,784.0

53,110.0

97,163.0

68,742.0

Gross Profit

21,502.0

27,562.0

24,367.0

24,563.0

35,114.0

31,806.0

Selling General & Admin Expenses, Total

8,991.0

10,043.0

10,057.0

10,049.0

12,327.0

13,314.0

Depreciation & Amortization

5,978.0

6,864.0

7,588.0

7,972.0

9,754.0

10,221.0

Other Operating Expenses

-991.0

-1,622.0

-1,412.0

-1,879.0

1,729.0

-2,511.0

Other Operating Expenses, Total

13,978.0

15,285.0

16,233.0

16,142.0

23,810.0

21,024.0

Operating Income

7,524.0

12,277.0

8,134.0

8,421.0

11,304.0

10,782.0

Interest Expense, Total

-1,484.0

-2,063.0

-2,106.0

-1,841.0

-3,032.0

-3,170.0

Interest And Investment Income

326.0

291.0

374.0

335.0

368.0

368.0

Net Interest Expenses

-1,158.0

-1,772.0

-1,732.0

-1,506.0

-2,664.0

-2,802.0

Income (Loss) On Equity Invest.

-5.0

-18.0

78.0

-27.0

154.0

169.0

Currency Exchange Gains (Loss)

55.0

801.0

-18.0

32.0

903.0

-852.0

Other Non Operating Income (Expenses)

10.0

-301.0

-389.0

-191.0

821.0

-809.0

EBT, Excl. Unusual Items

6,426.0

10,987.0

6,073.0

6,729.0

10,518.0

6,488.0

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

-185.0

137.0

-12.0

-501.0

-1,596.0

34.0

Gain (Loss) On Sale Of Assets

15,122.0

-164.0

11,636.0

7,178.0

11,216.0

5,306.0

Asset Writedown

603.0

-568.0

-129.0

-2,529.0

-30,951.0

Insurance Settlements

Other Unusual Items

-373.0

EBT, Incl. Unusual Items

21,966.0

10,392.0

17,324.0

13,277.0

17,609.0

-19,123.0

Income Tax Expense

3,700.0

3,101.0

1,776.0

2,390.0

2,613.0

1,104.0

Earnings From Continuing Operations

18,266.0

7,291.0

15,548.0

10,887.0

14,996.0

-20,227.0

Earnings Of Discontinued Operations

10.0

-56.0

-11.0

Minority Interest

-25.0

-54.0

61.0

75.0

130.0

-148.0

Net Income

18,251.0

7,181.0

15,598.0

10,962.0

15,126.0

-20,375.0

Preferred Dividend and Other Adjustments

425.0

675.0

488.0

740.0

577.0

495.0

Net Income to Common Incl Extra Items

17,826.0

6,506.0

15,110.0

10,222.0

14,549.0

-20,870.0

Net Income to Common Excl. Extra Items

17,816.0

6,562.0

15,121.0

10,222.0

14,549.0

-20,870.0

Total Shares Outstanding

420.0

420.0

420.1

420.2

420.2

420.0

Weighted Avg. Shares Outstanding

420.1

420.1

420.1

420.1

420.2

420.2

Weighted Avg. Shares Outstanding Dil

420.6

420.5

420.4

420.4

420.4

420.2

EPS

42.4

15.5

36.0

24.3

34.6

-49.7

EPS Diluted

42.4

15.5

35.9

24.3

34.6

-49.7

EBITDA

13,502.0

18,542.0

15,156.0

15,718.0

20,253.0

20,198.0