Aktieselskabet
SCHO.COAktieselskabet Schouw & Co. Price (SCHO.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
23,235,176
(1.1766)%Revenue and Profitability
| Year | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,939,000,000 | 3,081,900,000 | 3,378,600,000 | 3,734,800,000 | 7,370,200,000 | 8,150,300,000 | 9,821,200,000 | 8,439,700,000 | 9,450,800,000 | 11,929,000,000 | 12,477,800,000 | 11,644,900,000 | 11,784,100,000 | 12,565,700,000 | 14,369,100,000 | 17,032,200,000 | 18,253,000,000 | 20,946,000,000 | 21,274,000,000 | 24,219,000,000 | 32,636,000,000 | 37,210,000,000 | 34,666,000,000 |
| Net Income | 426,800,000 | 172,200,000 | -93,100,000 | -562,800,000 | -1,530,600,000 | 1,683,200,000 | -903,500,000 | 73,000,000 | -126,600,000 | -72,000,000 | 496,400,000 | 859,500,000 | 427,800,000 | 647,800,000 | 1,341,500,000 | 879,500,000 | 801,000,000 | 911,000,000 | 912,000,000 | 1,008,000,000 | 960,000,000 | 935,000,000 | 950,000,000 |
| FCF USD | -282,700,000 | -85,000,000 | -104,900,000 | -232,000,000 | -143,000,000 | -85,200,000 | -126,800,000 | 928,200,000 | -69,000,000 | -202,400,000 | 496,400,000 | 297,900,000 | 382,300,000 | 754,900,000 | 751,000,000 | -70,400,000 | 118,000,000 | 606,000,000 | 1,794,000,000 | -268,000,000 | -787,000,000 | 910,000,000 | 1,861,000,000 |
| OCF USD | 253,600,000 | 179,500,000 | 242,600,000 | 275,700,000 | 420,300,000 | 281,400,000 | 273,000,000 | 1,191,200,000 | 444,400,000 | 418,800,000 | 861,800,000 | 667,400,000 | 627,700,000 | 1,171,200,000 | 1,598,100,000 | 763,200,000 | 837,000,000 | 1,410,000,000 | 2,296,000,000 | 531,000,000 | 319,000,000 | 1,777,000,000 | 2,553,000,000 |
Financial Health - DEBT
| Year | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | 0.34 | -8.15 | 2.62 | 0.94 | 0.72 | -2.17 | 11.28 | -4.01 | -25.18 | 1.45 | 0.93 | 1.22 | 0.79 | 0.25 | 1.24 | 1.61 | 2.59 | 1.44 | 1.08 | 2.56 | 1.79 | 1.58 |
| D/E | 1.25 | 0.92 | 0.86 | 1.63 | 0.72 | 0.67 | 0.74 | 0.60 | 0.59 | 0.79 | 0.53 | 0.26 | 0.19 | 0.15 | 0.09 | 0.22 | 0.35 | 0.41 | 0.27 | 0.32 | 0.65 | 0.67 | 0.57 |
| CA/CL | 1.96 | 2.39 | 1.56 | 1.04 | 1.33 | 1.18 | 1.37 | 1.09 | 1.17 | 1.11 | 1.23 | 1.92 | 1.91 | 1.93 | 1.81 | 1.62 | 1.49 | 1.54 | 1.43 | 1.43 | 1.59 | 1.53 | 1.53 |
| TA/TL | 1.68 | 1.87 | 1.80 | 1.66 | 2.06 | 2.21 | 1.84 | 1.97 | 1.98 | 1.75 | 1.80 | 2.45 | 2.59 | 2.74 | 2.75 | 2.38 | 2.05 | 2.03 | 2.15 | 1.99 | 1.65 | 1.71 | 1.77 |
| Total Debt | 2,301,800,000 | 1,743,800,000 | 1,408,000,000 | 3,035,000,000 | 2,226,800,000 | 2,868,400,000 | 3,096,400,000 | 2,685,900,000 | 2,610,100,000 | 3,308,700,000 | 2,433,700,000 | 1,473,600,000 | 1,174,100,000 | 986,600,000 | 723,100,000 | 1,805,400,000 | 3,058,000,000 | 3,886,000,000 | 2,600,000,000 | 3,453,000,000 | 6,678,000,000 | 7,108,000,000 | 6,443,000,000 |
Management Performance
| Year | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | 4.07% | 1.40% | 20.95% | -2.27% | -8.04% | 6.15% | 16.36% | 2.28% | 2.70% | 14.50% | 8.09% | 7.13% | 6.26% | 8.26% | 15.58% | 8.00% | 6.04% | 6.42% | 8.02% | 7.12% | 5.14% | 6.26% | 0.00% |
| ROE | 23.21% | 9.04% | -5.67% | -30.27% | -49.70% | 39.11% | -21.54% | 1.64% | -2.88% | -1.72% | 10.74% | 14.97% | 7.05% | 9.73% | 17.21% | 10.57% | 9.26% | 9.57% | 9.49% | 9.45% | 9.28% | 8.77% | 8.42% |
| ROA | 0.00% | 72.62% | -2.13% | 7.63% | 19.06% | 17.12% | -8.52% | 1.05% | -2.71% | -0.42% | 5.91% | 11.44% | 7.10% | 8.28% | 12.86% | 7.68% | 6.41% | 6.12% | 6.72% | 10.26% | 8.02% | 10.21% | 10.42% |
| NM % | 14.52% | 5.59% | -2.76% | -15.07% | -20.77% | 20.65% | -9.20% | 0.86% | -1.34% | -0.60% | 3.98% | 7.38% | 3.63% | 5.16% | 9.34% | 5.16% | 4.39% | 4.35% | 4.29% | 4.16% | 2.94% | 2.51% | 2.74% |
| FCF / R% | 0.00% | -2.76% | -3.10% | -6.21% | -1.94% | -1.05% | -1.29% | 11.00% | -0.73% | -1.70% | 3.98% | 2.56% | 3.24% | 6.01% | 5.23% | -0.41% | 0.65% | 2.89% | 8.43% | -1.11% | -2.41% | 2.45% | 5.37% |
| FCF / NI% | -9.62% | -2.76% | 116.69% | -43.80% | -10.05% | -4.82% | 14.66% | 914.48% | 28.61% | 491.26% | 80.94% | 26.87% | 54.51% | 86.66% | 47.58% | -6.37% | 10.87% | 52.74% | 148.39% | -12.14% | -34.49% | 31.94% | 63.49% |
| Operating Margin (OM) | 0.00 | 0.51 | 0.48 | 0.57 | 0.44 | 0.58 | 0.43 | 0.50 | 0.42 | 0.31 | 0.33 | 0.46 | 0.46 | 0.47 | 0.49 | 0.45 | 0.44 | 0.41 | 0.44 | 0.41 | 0.29 | 0.28 | 0.30 |
Per Share
| Year | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | 17.11 | 6.90 | -3.93 | -23.83 | -65.10 | 144.10 | -35.52 | 2.87 | -5.12 | -3.05 | 21.09 | 36.12 | 18.08 | 27.48 | 56.56 | 36.85 | 33.44 | 38.29 | 38.04 | 42.04 | 40.58 | 39.78 | 40.96 |
| SPS | 117.84 | 123.57 | 142.57 | 158.13 | 313.48 | 697.77 | 386.09 | 331.71 | 382.52 | 505.78 | 530.09 | 489.35 | 497.93 | 533.00 | 605.83 | 713.56 | 761.94 | 880.43 | 887.40 | 1,010.00 | 1,379.46 | 1,583.30 | 1,494.60 |
| OCPS | 10.17 | 7.20 | 10.24 | 11.67 | 17.88 | 24.09 | 10.73 | 46.82 | 17.99 | 17.76 | 36.61 | 28.05 | 26.52 | 49.68 | 67.38 | 31.97 | 34.94 | 59.27 | 95.77 | 22.14 | 13.48 | 75.61 | 110.07 |
| FCPS | -11.34 | -3.41 | -4.43 | -9.82 | -6.08 | -7.29 | -4.98 | 36.48 | -2.79 | -8.58 | 21.09 | 12.52 | 16.15 | 32.02 | 31.66 | -2.95 | 4.93 | 25.47 | 74.83 | -11.18 | -33.27 | 38.72 | 80.24 |
| BVPS | 76.41 | 79.08 | 79.27 | 116.68 | 163.39 | 482.99 | 182.21 | 186.83 | 177.89 | 179.35 | 196.58 | 241.46 | 256.64 | 283.20 | 329.47 | 349.06 | 361.45 | 400.20 | 400.69 | 445.59 | 474.97 | 491.71 | 527.42 |
Per Share - CAGR
| Year | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 17.11 | 6.90 | -3.93 | -23.83 | -65.10 | 144.10 | -35.52 | 2.87 | -5.12 | -3.05 | 21.09 | 36.12 | 18.08 | 27.48 | 56.56 | 36.85 | 33.44 | 38.29 | 38.04 | 42.04 | 40.58 | 39.78 | 40.96 |
| CAGR-SPS | 117.84 | 123.57 | 142.57 | 158.13 | 313.48 | 697.77 | 386.09 | 331.71 | 382.52 | 505.78 | 530.09 | 489.35 | 497.93 | 533.00 | 605.83 | 713.56 | 761.94 | 880.43 | 887.40 | 1,010.00 | 1,379.46 | 1,583.30 | 1,494.60 |
| CAGR-OCPS | 10.17 | 7.20 | 10.24 | 11.67 | 17.88 | 24.09 | 10.73 | 46.82 | 17.99 | 17.76 | 36.61 | 28.05 | 26.52 | 49.68 | 67.38 | 31.97 | 34.94 | 59.27 | 95.77 | 22.14 | 13.48 | 75.61 | 110.07 |
| CAGR-FCPS | -11.34 | -3.41 | -4.43 | -9.82 | -6.08 | -7.29 | -4.98 | 36.48 | -2.79 | -8.58 | 21.09 | 12.52 | 16.15 | 32.02 | 31.66 | -2.95 | 4.93 | 25.47 | 74.83 | -11.18 | -33.27 | 38.72 | 80.24 |
| CAGR-BVPS | 76.41 | 79.08 | 79.27 | 116.68 | 163.39 | 482.99 | 182.21 | 186.83 | 177.89 | 179.35 | 196.58 | 241.46 | 256.64 | 283.20 | 329.47 | 349.06 | 361.45 | 400.20 | 400.69 | 445.59 | 474.97 | 491.71 | 527.42 |