Fast
FED.COFast Ejendom Danmark A/S Price (FED.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,599,175
(0.8535)%Revenue and Profitability
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | - | 0 | 0 | 5,899,188 | 81,242,000 | 53,972,000 | 85,143,000 | 82,028,000 | 77,804,000 | 86,495,000 | 106,069,000 | 84,495,000 | 160,658,000 | 198,352,000 | 93,632,000 |
| Net Income | - | 22,803,000 | -75,000 | -47,230,275 | -39,220,000 | 6,234,000 | 32,971,000 | 27,432,000 | 29,496,000 | 33,430,000 | 45,475,000 | 25,865,000 | 77,005,000 | 113,523,000 | 37,246,000 |
| FCF USD | - | - | - | 35,494,000 | 35,755,000 | 26,570,000 | 33,285,000 | 17,960,000 | 28,338,000 | 20,257,000 | 26,364,000 | 22,830,000 | 24,783,000 | 18,290,000 | 23,082,000 |
| OCF USD | - | - | - | 35,494,000 | 35,755,000 | 26,605,000 | 33,324,000 | 17,960,000 | 28,338,000 | 20,415,000 | 26,609,000 | 24,656,000 | 26,599,000 | 18,980,000 | 23,257,000 |
Financial Health - DEBT
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | - | - | - | -22.79 | -44.01 | 40.45 | 16.39 | 15.77 | 12.73 | 11.81 | 9.34 | 14.90 | 5.44 | 4.05 | 13.70 |
| D/E | 0.71 | 0.57 | 0.43 | 0.04 | 3.51 | 3.41 | 2.97 | 2.39 | 1.93 | 1.69 | 1.61 | 1.63 | 1.39 | 1.10 | 1.18 |
| CA/CL | 2.35 | 5.20 | 4.16 | 1.84 | 1.98 | 5.34 | 4.73 | 2.19 | 2.88 | 2.86 | 1.38 | 1.05 | 3.48 | 2.25 | 0.18 |
| TA/TL | 2.39 | 2.74 | 3.29 | 22.30 | 1.27 | 1.28 | 1.32 | 1.40 | 1.49 | 1.55 | 1.56 | 1.55 | 1.62 | 1.74 | 1.71 |
| Total Debt | 133,768,000 | 119,634,000 | 90,316,000 | 8,467,007 | 788,382,000 | 785,497,000 | 783,984,000 | 695,341,000 | 605,854,000 | 582,318,000 | 619,234,000 | 665,562,000 | 672,537,000 | 658,698,000 | 755,181,000 |
Management Performance
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | - | 8.52% | 0.02% | -21.18% | -2.33% | 1.66% | 4.11% | 3.88% | 4.17% | 3.88% | 4.78% | 2.88% | 6.71% | 8.76% | 3.43% |
| ROE | - | 10.82% | -0.04% | -22.02% | -17.47% | 2.70% | 12.51% | 9.42% | 9.38% | 9.67% | 11.84% | 6.34% | 15.88% | 18.96% | 5.82% |
| ROA | - | - | - | -15.34% | -1.70% | 1.83% | 4.32% | 4.18% | 4.79% | 4.88% | 6.01% | 3.76% | 9.45% | 11.30% | 2.41% |
| NM % | - | - | - | -800.62% | -48.28% | 11.55% | 38.72% | 33.44% | 37.91% | 38.65% | 42.87% | 30.61% | 47.93% | 57.23% | 39.78% |
| FCF / R% | - | - | - | 0.00% | 606.10% | 32.70% | 61.67% | 21.09% | 34.55% | 26.04% | 30.48% | 21.52% | 29.33% | 11.38% | 11.64% |
| FCF / NI% | - | - | - | -103.01% | -199.72% | 137.05% | 70.45% | 41.96% | 61.61% | 42.61% | 41.19% | 52.72% | 20.69% | 11.54% | 61.97% |
| Operating Margin (OM) | - | - | - | 35.86 | 2.70 | 4.17 | 3.03 | 3.48 | 3.97 | 3.93 | 3.57 | 4.76 | 2.99 | 2.99 | 6.78 |
Per Share
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | 0.00 | 9,117.55 | -29.99 | -18,884.56 | -1,188.23 | 2.27 | 12.03 | 10.01 | 10.89 | 12.54 | 17.28 | 10.06 | 29.95 | 44.16 | 14.34 |
| SPS | 0.00 | 0.00 | 0.00 | 2,358.73 | 2,461.36 | 19.69 | 31.06 | 29.93 | 28.72 | 32.46 | 40.31 | 32.85 | 62.49 | 77.15 | 36.04 |
| OCPS | 0.00 | 0.00 | 0.00 | 14,191.92 | 1,083.26 | 9.71 | 12.16 | 6.55 | 10.46 | 7.66 | 10.11 | 9.59 | 10.35 | 7.38 | 8.95 |
| FCPS | 0.00 | 0.00 | 0.00 | 14,191.92 | 1,083.26 | 9.69 | 12.14 | 6.55 | 10.46 | 7.60 | 10.02 | 8.88 | 9.64 | 7.11 | 8.88 |
| BVPS | 0.00 | 84,296.28 | 84,265.89 | 85,773.58 | 6,799.92 | 84.16 | 96.18 | 106.19 | 116.07 | 129.66 | 145.94 | 158.54 | 188.65 | 232.86 | 246.33 |
Per Share - CAGR
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 0.00 | 9,117.55 | -29.99 | -18,884.56 | -1,188.23 | 2.27 | 12.03 | 10.01 | 10.89 | 12.54 | 17.28 | 10.06 | 29.95 | 44.16 | 14.34 |
| CAGR-SPS | 0.00 | 0.00 | 0.00 | 2,358.73 | 2,461.36 | 19.69 | 31.06 | 29.93 | 28.72 | 32.46 | 40.31 | 32.85 | 62.49 | 77.15 | 36.04 |
| CAGR-OCPS | 0.00 | 0.00 | 0.00 | 14,191.92 | 1,083.26 | 9.71 | 12.16 | 6.55 | 10.46 | 7.66 | 10.11 | 9.59 | 10.35 | 7.38 | 8.95 |
| CAGR-FCPS | 0.00 | 0.00 | 0.00 | 14,191.92 | 1,083.26 | 9.69 | 12.14 | 6.55 | 10.46 | 7.60 | 10.02 | 8.88 | 9.64 | 7.11 | 8.88 |
| CAGR-BVPS | 0.00 | 84,296.28 | 84,265.89 | 85,773.58 | 6,799.92 | 84.16 | 96.18 | 106.19 | 116.07 | 129.66 | 145.94 | 158.54 | 188.65 | 232.86 | 246.33 |