YOLFTbeta
Dampskibsselskabet Norden AS

Dampskibsselskabet Norden AS

DNORD · CO · Industrials / Marine Shipping

362.60DKK+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close362.60
Open362.60
Day Range360.60 – 365.20
52-Week Range223.09 – 402.20
Volume32.37K
Market Cap10.83B
P/E (TTM)11.57
Forward P/E5.10
EPS34.32
Dividend Yield2.06%
Beta0.04
50-Day Avg359.33
200-Day Avg308.88

About

Dampskibsselskabet Norden A/S, a shipping company, owns and operates dry cargo and tanker vessels worldwide. It operates through the Dry operator " large vessels, Dry operator " small vessels, Tanker operator, Dry owner, Tanker owner, and Logistics segments. The company offers ocean- and port-based freight services for bulk cargo, such as agricultural, ores, minerals, and coal; project cargo, including windmill, components, machinery, steel, and forestry products; and liquid bulk, such as diesel, gasoline, jet fuel, and soft oil. Its fleet includes owned and leased vessels, externally chartered tonnage, and its tanker pool. Dampskibsselskabet Norden A/S was founded in 1871 and is headquartered in Hellerup, Denmark.

Company Details

  • SectorIndustrials
  • IndustryMarine Shipping
  • CEOMr. Jan Rindbo
  • Employees463
  • Headquarters52 Strandvejen, Hellerup, Denmark, 2900, Denmark
  • Websitehttps://norden.com

Leadership

  • Mr. Klaus NyborgChairman & MD · b. 1963
  • Mr. Jan RindboChief Executive Officer · b. 1974
  • Ms. Johanne Christiane Frazer Riegels ØstergårdVice Chairman & MD · b. 1971
  • Mr. Martin BadstedChief Financial Officer · b. 1973
  • Ms. Anne Heidi JensenChief Operating Officer · b. 1972
  • Priya GudkaHead of Group Accounting
  • Stig FrederiksenHead of Investor Relations
  • Kaare Wagner ChristoffersenGeneral Counsel & Head of Group Legal
  • Mr. Pierre BerkmannChief People Officer
  • Mr. Sture FreudenreichHead of IT & Director

Financials

Income Statement

Currency: USD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.82B2.47B2.07B477.67M1.17B1.30B1.23B2.93B4.25B1.68B2.19B2.27B2.13B2.15B2.04B1.65B1.25B1.81B2.45B2.58B2.60B3.55B5.31B3.69B4.04B3.24B
Growth (%)-+36.02%-16.15%-76.94%+144.23%+11.13%-4.80%+137.66%+44.79%-60.54%+30.66%+3.80%-6.22%+0.68%-5.02%-18.87%-24.33%+44.55%+35.54%+5.41%+0.54%+36.72%+49.57%-30.50%+9.43%-19.73%
Cost of Revenue---378.37M896.82M1.03B1.01B2.31B3.65B1.49B1.88B2.02B2.06B2.19B2.35B1.69B1.27B1.78B2.41B2.46B2.37B3.20B4.42B2.91B3.90B3.07B
Gross Profit---99.30M269.77M268.61M229.08M624.75M601.69M189.16M305.52M250.25M73.53M-42.85M-315.16M-34.93M-14.58M31.90M43.88M121.80M225.00M347.40M888.50M777.80M138.80M175.97M
Gross Margin---20.79%23.12%20.72%18.56%21.30%14.17%11.29%13.95%11.01%3.45%-2.00%-15.46%-2.11%-1.17%1.76%1.79%4.71%8.66%9.78%16.73%21.07%3.44%5.43%
Operating Expense---27.35M643.00K37.84M93.00M-57.92M-170.90M-50.68M82.98M145.76M6.95M963.00K20.34M247.02M3.40M-4.48M4.57M65.00M105.60M101.90M96.90M356.20M-63.30M103.24M
Operating Income194.99M176.38M73.27M71.95M269.13M230.77M136.07M682.67M772.59M239.84M222.54M104.49M66.58M-43.82M-335.50M-281.95M-17.98M36.38M39.31M56.80M119.40M245.50M791.60M421.60M202.10M72.73M
Operating Margin10.73%7.14%3.54%15.06%23.07%17.80%11.03%23.27%18.19%14.31%10.16%4.60%3.12%-2.04%-16.46%-17.05%-1.44%2.01%1.60%2.20%4.60%6.91%14.90%11.42%5.00%2.24%
EBITDA---91.82M286.78M247.06M213.34M577.15M786.35M272.25M309.18M195.18M-177.42M35.23M-272.44M-200.20M23.43M68.09M72.50M217.70M342.50M541.20M1.25B798.60M527.40M489.43M
EBITDA Margin---19.22%24.58%19.06%17.29%19.68%18.52%16.25%14.12%8.59%-8.32%1.64%-13.37%-12.11%1.87%3.77%2.96%8.43%13.18%15.24%23.57%21.63%13.05%15.09%
Net Income174.84M217.50M195.91M73.29M263.93M336.02M176.39M703.23M707.83M217.21M244.80M87.79M-278.85M-47.75M-415.63M-284.92M-45.59M24.56M28.77M19.20M86.00M204.50M743.50M400.10M162.70M124.82M
Net Income Margin9.62%8.80%9.46%15.34%22.62%25.92%14.29%23.98%16.67%12.96%11.18%3.86%-13.08%-2.23%-20.39%-17.23%-3.64%1.36%1.17%0.74%3.31%5.76%14.00%10.84%4.03%3.85%
Interest Expense0005.83M5.94M4.98M5.05M6.25M5.13M15.30M8.48M5.76M7.91M9.51M12.72M13.53M16.06M11.35M15.85M36.70M30.20M35.00M50.50M53.20M41.80M38.39M
Interest Expense % of Total Revenue0.00%0.00%0.00%1.22%0.51%0.38%0.41%0.21%0.12%0.91%0.39%0.25%0.37%0.44%0.62%0.82%1.28%0.63%0.65%1.42%1.16%0.99%0.95%1.44%1.03%1.18%

Balance Sheet

Currency: USD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets1.79B1.92B1.66B374.78M520.22M821.53M960.55M1.61B2.04B2.03B2.25B2.35B2.03B2.06B1.78B1.60B1.30B1.33B1.46B1.74B1.82B2.45B2.76B2.34B2.25B2.37B
Total Liabilities1.16B1.25B756.08M181.49M181.86M210.33M247.01M298.24M341.29M226.62M252.43M355.84M346.16M456.43M638.73M748.62M499.62M492.06M637.63M883.40M922.30M1.46B1.42B1.15B957.70M1.09B
Total Equity604.80M610.68M848.75M184.91M336.40M608.92M711.15M1.31B1.70B1.80B2.00B1.99B1.69B1.60B1.14B856.06M801.41M834.40M826.80M859.00M902.50M993.30M1.33B1.20B1.30B1.27B
Cash210.83M505.21M284.27M59.84M134.98M312.38M314.94M619.39M806.72M710.88M574.57M335.87M453.74M406.24M198.39M328.92M245.18M211.38M184.43M209.30M331.60M410.70M842.30M557.20M266.60M381.27M
Total Debt---125.74M75.45M113.38M160.71M73.98M68.80M70.19M94.32M165.06M155.63M258.40M230.57M298.36M216.26M223.65M331.98M633.80M675.40M1.06B814.80M601.80M530.30M763.80M
Net Debt---65.89M-59.53M-199.00M-154.23M-545.40M-737.92M-640.69M-480.25M-170.81M-298.11M-147.83M32.18M-30.56M-28.92M12.28M147.55M424.50M343.80M651.60M-27.50M44.60M263.70M382.53M

Cash Flow

Currency: USD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow205.85M251.85M50.57M65.29M190.10M244.69M107.01M445.37M540.92M160.21M298.39M120.12M122.08M-8.86M-46.03M76.89M-79.72M6.27M-24.72M280.50M396.00M433.90M1.34B670.80M415.40M365.54M
Investing Cash Flow-231.90M--104.12M20.19M10.11M-71.00M16.72M-56.73M-79.96M-380.12M-355.21M6.98M-102.95M66.20M-112.90M102.06M-170.00K-78.44M-90.90M-45.10M2.60M57.90M-48.40M126.60M-54.47M
Financing Cash Flow221.60M--58.99M-135.01M-76.01M-33.40M-176.21M-364.92M-112.63M-65.46M18.38M-37.86M62.48M-79.38M67.48M-85.25M2.99M104.45M-211.20M-228.20M-261.90M-1.15B-932.70M-601.70M-198.18M
Capital Expenditure599.80M1.23B167.25M113.00M61.04M337.44M232.39M350.63M621.93M556.41M694.10M365.00M165.80M139.58M110.41M159.52M76.19M106.97M202.72M145.90M99.00M247.90M328.10M349.70M471.50M653.78M
Free Cash Flow----47.72M129.06M-92.76M-125.38M94.75M-81.01M-396.20M-395.71M-244.88M-43.73M-148.44M-156.44M-82.63M-155.91M-100.71M-227.44M134.60M297.00M186.00M1.01B321.10M-56.10M-288.24M
Dividends Paid5.82M23.02M26.19M3.19M100.05M38.07M74.54M38.88M310.53M97.62M52.70M63.71M29.15M21.92M37.72M-12.00M12.00M12.00M12.00M14.60M53.00M376.20M308.90M72.50M36.83M
FCF to OCF----73.09%67.89%-37.91%-117.17%21.27%-14.98%-247.30%-132.62%-203.86%-35.82%1675.74%339.86%-107.46%195.56%-1607.20%920.06%47.99%75.00%42.87%75.57%47.87%-13.51%-78.85%
Dividend Paid to FCF----6.68%77.52%-41.05%-59.45%41.04%-383.32%-24.64%-13.32%-26.01%-66.66%-14.77%-24.11%--7.70%-11.92%-5.28%8.92%4.92%28.49%37.07%96.20%-129.23%-12.78%

Earnings

Report DateAug 23, 2006Nov 29, 2006May 24, 2007Aug 23, 2007Nov 29, 2007Mar 10, 2008Aug 20, 2008Nov 19, 2008May 26, 2009Aug 19, 2009Nov 19, 2009Mar 9, 2010May 19, 2010Aug 17, 2010Nov 16, 2010Mar 2, 2011May 12, 2011Aug 16, 2011Nov 15, 2011Mar 7, 2012May 15, 2012Aug 15, 2012Nov 14, 2012Mar 6, 2013May 15, 2013Aug 14, 2013Nov 13, 2013Mar 11, 2014May 13, 2014Aug 13, 2014Nov 12, 2014Mar 4, 2015May 12, 2015Aug 12, 2015Nov 11, 2015Mar 2, 2016May 4, 2016Aug 17, 2016Nov 9, 2016Mar 1, 2017May 3, 2017Aug 17, 2017Nov 9, 2017Mar 6, 2018May 2, 2018Aug 15, 2018Nov 7, 2018Mar 5, 2019May 7, 2019Aug 14, 2019Nov 6, 2019Mar 4, 2020May 5, 2020Aug 19, 2020Nov 4, 2020Mar 4, 2021May 6, 2021Aug 18, 2021Nov 4, 2021Mar 3, 2022May 5, 2022Aug 18, 2022Nov 3, 2022Feb 10, 2023May 3, 2023Aug 10, 2023Nov 2, 2023Feb 8, 2024Apr 25, 2024Aug 8, 2024Oct 31, 2024Feb 6, 2025May 1, 2025Aug 14, 2025Oct 30, 2025Feb 4, 2026May 6, 2026Aug 13, 2026Oct 29, 2026
EPS Estimate0.730.921.721.703.604.284.382.771.000.800.901.06-1.710.880.65-0.600.400.67-0.300.25-0.01--0.27-0.32-0.29-0.27-0.76-0.87-2.98-0.340.350.520.02-0.080.11-0.25-0.36-0.14-0.10-0.050.200.160.10-0.150.210.270.260.180.520.420.500.290.49-0.040.462.152.661.444.724.875.123.302.1019.051.912.711.62-1.721.58------
EPS Actual0.440.451.563.574.104.576.460.891.330.870.600.708.051.950.391.249.140.480.200.87-35.170.20-0.04-0.16-1.53-0.340.08-4.18-0.70-1.00-1.10-7.501.001.100.20-4.89-0.12-0.09-0.33-0.310.12-0.090.100.700.220.10-0.290.480.17-0.29-0.090.790.750.750.680.54-0.150.841.380.262.425.116.9043.493.303.102.801.300.201.505.611.007.7011.745.751.782.5323.32-
Surprise-39.73%-51.09%-9.30%110.00%13.89%6.78%47.49%-67.87%33.00%8.75%-33.33%-33.96%-14.04%-55.68%90.77%--20.00%-50.00%29.85%--33.33%-116.00%-1500.00%--25.93%124.44%-1341.38%-159.26%-31.58%-26.44%-151.68%394.12%214.29%-61.54%-24550.00%-50.00%-181.82%-32.00%13.89%187.43%10.00%300.00%250.00%37.50%0.00%-93.33%128.57%-37.04%-211.54%-150.00%51.92%78.57%50.00%134.48%10.20%-275.00%82.61%-35.81%-90.23%68.06%8.26%41.68%749.43%0.00%47.62%-85.30%-31.94%-92.62%-7.41%--41.86%387.34%------
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-marketPre-marketAfter-hours-Pre-marketPre-marketPre-market-Pre-market-Pre-market--Pre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-marketPre-market---After-hoursAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap10.83B
Enterprise Value13.15B
Trailing P/E11.57
Forward P/E5.10
PEG Ratio-77.30
Price / Sales3.18
Price / Book1.20
EPS34.32
Book Value311.45
Revenue (TTM)3.41B
Gross Profit (TTM)476.30M
EBITDA147.90M
Profit Margin4.34%
Operating Margin6.81%
Return on Equity11.19%
Return on Assets2.74%
Shares Outstanding27.28M
Shares Float18.57M
Beta0.04
Dividend Yield2.06%
Dividend Rate8.00
Payout Ratio23.97%

Dividends

20264×
2.00Oct 30, 20262.00Aug 14, 20262.00May 11, 20262.00Mar 12, 2026
20255×
2.00Oct 31, 20252.00Aug 15, 20252.00May 2, 20252.00Apr 25, 20252.00Mar 13, 2025
20244×
2.00Nov 1, 20242.00Aug 9, 20242.00Apr 26, 202410.00Mar 13, 2024
20234×
10.00Nov 3, 202310.00Aug 11, 202315.00May 4, 202330.00Mar 10, 2023
20223×
30.00Nov 7, 202230.00Aug 19, 202218.00Mar 25, 2022
20211×
9.00Mar 26, 2021
20201×
2.50Jun 15, 2020
20191×
2.00Apr 12, 2019
20141×
5.00Apr 24, 2014

Stock Splits

  • May 2, 200720:1
  • Jun 8, 20005:1
  • Jun 10, 199412509:11814