Schouw & Co.

Schouw & Co.

SCHO · CO · Industrials / Conglomerates

916.00DKK+6.00 (+0.66%)

Price History

Full chart

Market Stats

Previous Close910.00
Open911.00
Day Range903.00 – 916.00
52-Week Range550.45 – 819.00
Volume19.56K
Market Cap17.74B
P/E (TTM)23.04
Forward P/E8.42
EPS34.64
Dividend Yield2.11%
Beta0.83
50-Day Avg734.02
200-Day Avg672.58

About

Aktieselskabet Schouw & Co., an industrial conglomerate, manufactures feed for the fish and shrimp farming industries in Norway, Denmark, the United Kingdom, the rest of Europe, Chile, the United States, the rest of Americas, Asia, Oceania, and Africa. It operates in six segments: BioMar, GPV, HydraSpecma, Borg Automotive, Fibertex Personal Care, and Fibertex Nonwovens. The BioMar segment offers feed products for salmon, trout, shrimp, sea bass, and sea bream in the fish and shrimp farming industries. The GPV segment manufactures electronics, mechanics, cable harnessing, and mechatronics for industrials, building tech, transportation, measurement and control, cleantech, medtech and hightech consumers. The HydraSpecma segment supplies hydraulic and electric solutions and products to the aftermarket and original equipment manufacturers. The Borg Automotive segment remanufactures defective­ parts, such as brake callipers, turbochargers, starters, and alternators for the B2B market. The Fibertex Personal Care segment manufactures spunmelt nonwovens used in diapers, sanitary towels, and incontinence products, as well as printing services on nonwovens for the personal care industry. The Fibertex Nonwovens segment manufactures and sells specialized nonwovens for various industrial applications, including for cars, the construction industry, and filtration solutions; and disposable wipes for the healthcare sector. Aktieselskabet Schouw & Co. was founded in 1878 and is headquartered in Aarhus, Denmark.

Company Details

  • SectorIndustrials
  • IndustryConglomerates
  • CEOMr. Jens Bjerg Sørensen
  • Employees14.64K
  • HeadquartersChr. Filtenborgs Plads 1, Aarhus, Denmark, 8000, Denmark
  • Websitehttps://www.schouw.dk

Leadership

  • Mr. Jens Bjerg SørensenPresident, CEO & Member of Management Board · b. 1957
  • Mr. Thomas HansenChief Financial Officer · b. 1976
  • Mr. Kasper OkkelsVice President of Business Development, Strategy & IR
  • Ms. Anne Sophie FriisGeneral Counsel & Chief Legal Officer
  • Ms. Christina Bisgaard LassenHead of Tax
  • Kasper SchmidtSustainability Director
  • Jonatan Oris HojbjergController
  • Ms. Vibeke Lytzen BeckController
  • Mr. Kristian Foged SchmidtGroup Treasurer
  • Ms. Mette BrøggerExecutive Secretary

Financials

Income Statement

Currency: DKK2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue2.09B2.19B2.94B3.08B3.38B3.73B7.37B8.15B9.82B8.44B9.45B11.93B12.48B11.64B11.78B12.57B14.37B17.03B18.25B20.95B21.27B24.22B32.64B37.21B34.67B34.13B
Growth (%)-+4.76%+34.18%+4.86%+9.63%+10.54%+97.34%+10.58%+20.50%-14.07%+11.98%+26.22%+4.60%-6.68%+1.20%+6.63%+14.35%+18.53%+7.17%+14.75%+1.57%+13.84%+34.75%+14.02%-6.84%-1.55%
Cost of Revenue--2.03B2.18B2.42B2.74B5.81B6.46B8.07B6.96B7.78B9.83B10.27B9.96B10.07B10.62B11.95B14.19B15.28B17.58B17.75B17.18B24.07B34.39B24.26B29.53B
Gross Profit--909.90M901.50M963.30M992.00M1.56B1.69B1.75B1.48B1.67B2.10B2.21B1.68B1.71B1.95B2.42B2.84B2.98B3.37B3.53B7.04B8.57B2.82B10.40B4.60B
Gross Margin--30.96%29.25%28.51%26.56%21.16%20.78%17.81%17.53%17.69%17.61%17.68%14.43%14.52%15.49%16.82%16.67%16.30%16.09%16.58%29.08%26.26%7.59%30.01%13.48%
Operating Expense--714.90M839.10M518.10M1.12B2.03B1.09B426.00M1.22B1.30B1.45B1.43B996.10M1.00B1.11B795.30M1.75B1.93B2.22B2.15B5.70B7.28B1.10B8.55B3.15B
Operating Income164.86M176.31M195.00M62.40M445.20M-129.70M-471.50M606.90M1.32B259.00M368.60M646.30M772.20M684.60M707.60M831.30M1.62B1.09B1.05B1.15B1.38B1.35B1.29B1.72B1.85B1.45B
Operating Margin7.89%8.05%6.63%2.02%13.18%-3.47%-6.40%7.45%13.47%3.07%3.90%5.42%6.19%5.88%6.00%6.62%11.28%6.42%5.74%5.49%6.47%5.56%3.95%4.63%5.33%4.24%
EBITDA--248.90M92.00M273.40M90.50M-375.60M2.25B965.70M654.60M821.40M1.07B1.14B1.54B1.09B1.21B1.46B1.57B1.58B2.00B2.17B2.22B2.27B2.89B3.02B2.88B
EBITDA Margin--8.47%2.99%8.09%2.42%-5.10%27.57%9.83%7.76%8.69%8.98%9.14%13.24%9.22%9.63%10.14%9.21%8.65%9.52%10.19%9.15%6.96%7.77%8.70%8.44%
Net Income669.59M124.55M426.80M172.20M-93.10M-562.80M-1.53B1.68B-903.50M73.00M-126.60M-72.00M496.40M859.50M427.80M647.80M1.34B879.50M801.00M911.00M912.00M1.01B960.00M935.00M950.00M650.00M
Net Income Margin32.03%5.69%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%1.90%
R&D---33.30M25.40M-61.80M56.90M67.80M107.20M98.50M131.30M69.20M75.20M76.90M72.30M73.00M86.30M84.00M116.00M106.00M105.00M130.00M140.00M159.00M198.00M
R&D as % of Total Revenue---1.08%0.75%-0.84%0.70%0.69%1.27%1.04%1.10%0.55%0.65%0.65%0.58%0.51%0.51%0.46%0.55%0.50%0.43%0.40%0.38%0.46%0.58%
Interest Expense00105.20M106.20M21.50M400.00M728.90M1.33B1.20B155.00M678.30M704.10M94.20M61.00M57.20M41.00M36.10M34.00M48.00M95.00M91.00M97.00M190.00M452.00M535.00M359.00M
Interest Expense % of Total Revenue0.00%0.00%3.58%3.45%0.64%10.71%9.89%16.32%12.21%1.84%7.18%5.90%0.75%0.52%0.49%0.33%0.25%0.20%0.26%0.45%0.43%0.40%0.58%1.21%1.54%1.05%

Balance Sheet

Currency: DKK2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets2.50B2.75B4.69B4.24B4.22B6.94B7.47B10.32B10.15B9.66B8.90B9.90B10.38B9.70B9.88B10.52B12.27B14.39B16.94B18.78B17.99B21.52B28.45B27.90B28.12B26.98B
Total Liabilities1.17B1.34B2.78B2.27B2.34B4.19B3.62B4.67B5.52B4.91B4.50B5.67B5.75B3.95B3.81B3.84B4.46B6.06B8.28B9.26B8.39B10.84B17.21B16.34B15.89B15.18B
Total Equity1.22B1.39B1.84B1.90B1.64B1.86B3.08B4.30B4.19B4.45B4.39B4.20B4.62B5.74B6.07B6.66B7.80B8.32B8.65B9.52B9.61B10.67B10.35B10.66B11.28B11.31B
Cash30.90M46.65M58.70M314.80M96.40M323.60M155.20M227.10M377.00M415.40M451.60M541.30M392.70M1.32B1.09B1.41B1.68B478.20M585.00M538.00M635.00M490.00M712.00M584.00M892.00M1.25B
Total Debt--2.30B1.74B1.41B3.04B2.23B2.87B3.10B2.69B2.61B3.31B2.43B1.47B1.17B986.60M723.10M1.81B3.06B3.89B2.60B3.45B6.68B7.11B6.44B5.96B
Net Debt--2.24B1.43B1.31B2.71B2.07B2.64B2.72B2.27B2.16B2.77B2.04B149.60M87.00M-424.10M-959.30M1.33B2.47B3.35B1.97B2.96B5.97B6.52B5.55B4.71B

Cash Flow

Currency: DKK2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow124.75M122.66M253.60M179.50M242.60M275.70M420.30M281.40M273.00M1.19B444.40M418.80M861.80M667.40M627.70M1.17B1.60B763.20M837.00M1.41B2.30B531.00M319.00M1.78B2.55B2.91B
Investing Cash Flow544.85M--1.30B687.50M-422.90M-838.90M182.10M-708.10M-275.40M-246.00M-484.30M-803.10M-365.00M521.50M-354.50M-569.30M-395.50M-2.76B-1.36B-1.04B-533.00M-950.00M-1.50B-1.52B-623.00M-610.00M
Financing Cash Flow-230.21M1.06B-610.90M-38.10M782.60M-769.60M444.60M166.80M-906.50M-312.80M471.30M-659.80M-687.10M-563.00M-323.60M-925.30M818.30M623.00M-421.00M-1.63B250.00M1.38B-367.00M-1.63B-1.89B
Capital Expenditure164.66M173.66M536.30M264.50M347.50M507.70M563.30M366.60M399.80M263.00M513.40M621.20M365.40M369.50M245.40M416.30M847.10M833.60M719.00M804.00M502.00M799.00M1.11B867.00M692.00M569.00M
Free Cash Flow---282.70M-85.00M-104.90M-232.00M-143.00M-85.20M-126.80M928.20M-69.00M-202.40M496.40M297.90M382.30M754.90M751.00M-70.40M118.00M606.00M1.79B-268.00M-787.00M910.00M1.86B2.35B
Dividends Paid23.57M64.61M17.60M39.60M25.60M23.60M66.50M85.30M85.30M76.40M74.90M71.40M94.20M119.20M142.90M188.80M237.70M285.60M314.00M309.00M336.00M348.00M374.00M377.00M399.00M368.00M
FCF to OCF---111.47%-47.35%-43.24%-84.15%-34.02%-30.28%-46.45%77.92%-15.53%-48.33%57.60%44.64%60.90%64.46%46.99%-9.22%14.10%42.98%78.14%-50.47%-246.71%51.21%72.89%80.47%
Dividend Paid to FCF---6.23%-46.59%-24.40%-10.17%-46.50%-100.12%-67.27%8.23%-108.55%-35.28%18.98%40.01%37.38%25.01%31.65%-405.68%266.10%50.99%18.73%-129.85%-47.52%41.43%21.44%15.69%

Earnings

Report DateMay 10, 2006Aug 17, 2006Nov 9, 2006May 10, 2007Nov 8, 2007Mar 12, 2008May 8, 2008Aug 18, 2008Nov 6, 2008May 7, 2009Aug 20, 2009Nov 5, 2009Mar 11, 2010May 6, 2010Aug 19, 2010Nov 4, 2010Mar 10, 2011May 5, 2011Aug 18, 2011Nov 3, 2011Mar 8, 2012May 3, 2012Aug 16, 2012Nov 8, 2012Mar 6, 2013May 2, 2013Aug 15, 2013Nov 7, 2013Mar 5, 2014May 6, 2014Aug 14, 2014Nov 3, 2014Mar 6, 2015May 7, 2015Aug 13, 2015Nov 5, 2015Mar 4, 2016May 3, 2016Aug 11, 2016Nov 10, 2016Mar 10, 2017May 4, 2017Aug 17, 2017Nov 13, 2017Mar 9, 2018May 3, 2018Aug 17, 2018Nov 12, 2018Mar 8, 2019May 9, 2019Aug 16, 2019Nov 7, 2019Mar 6, 2020May 7, 2020Aug 14, 2020Nov 5, 2020Mar 5, 2021May 6, 2021Aug 12, 2021Nov 11, 2021Mar 4, 2022May 5, 2022Aug 16, 2022Nov 10, 2022Mar 3, 2023May 4, 2023Aug 15, 2023Nov 14, 2023Mar 1, 2024Apr 30, 2024Aug 15, 2024Nov 12, 2024Feb 27, 2025May 2, 2025Aug 15, 2025Nov 12, 2025Mar 5, 2026Apr 30, 2026Aug 14, 2026Nov 6, 2026
EPS Estimate0.153.556.651.606.25-2.00-----------7.18-16.801.03-0.691.649.08-16.8610.7019.2220.622.873.787.490.464.104.617.988.715.435.5630.508.575.467.6911.3210.227.518.2111.609.906.208.6011.2039.005.805.5010.7037.755.409.1012.0210.93--9.109.10-13.8015.6017.107.5011.8018.4017.8011.6014.2018.2020.50-18.2023.80
EPS Actual0.622.7415.601.4814.90-21.58-5.2125.64-20.63-11.7723.291.15-8.18-1.80-3.44-0.374.625.36-12.611.892.213.292.6110.784.3915.549.1615.6917.072.254.579.301.875.285.417.209.494.948.0832.6510.685.168.4310.9612.344.918.429.6210.397.047.3613.3010.566.768.4912.3610.418.5910.1512.8211.567.8811.5610.1510.154.199.1816.999.336.1710.5114.629.524.9410.1715.50-2.217.2414.15-
Surprise313.33%-22.82%134.59%-7.50%138.40%-979.00%------------25.35%24.94%83.50%-376.81%59.15%18.72%--7.83%-14.39%-18.37%-17.22%-21.60%20.90%24.17%306.52%28.78%17.35%-9.77%8.96%-9.02%45.32%7.05%24.62%-5.49%9.62%-3.18%20.74%-34.62%2.56%-17.07%4.95%13.55%-14.42%18.75%-72.92%16.55%54.36%15.51%-72.42%59.07%11.54%6.66%5.76%--11.54%11.54%--33.48%8.91%-45.44%-17.73%-10.93%-20.54%-46.52%-57.41%-28.38%-14.84%-110.78%--22.25%-
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-----------After-hoursAfter-hoursAfter-hours-Pre-marketPre-marketPre-market-Pre-marketPre-marketPre-marketPre-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-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market

Key Statistics & Ratios

Market Cap17.74B
Enterprise Value20.41B
Trailing P/E23.04
Forward P/E8.42
PEG Ratio3.11
Price / Sales0.52
Price / Book1.32
EPS34.64
Book Value600.30
Revenue (TTM)34.34B
Gross Profit (TTM)2.97B
EBITDA2.69B
Profit Margin2.30%
Operating Margin5.95%
Return on Equity6.54%
Return on Assets3.96%
Shares Outstanding22.23M
Shares Float12.00M
Beta0.83
Dividend Yield2.11%
Dividend Rate17.00
Payout Ratio49.03%

Dividends

20261×
17.00Apr 17, 2026
20251×
16.00Apr 11, 2025
20241×
16.00Apr 11, 2024
20231×
15.00Apr 14, 2023
20221×
15.00Apr 21, 2022
20211×
14.00Apr 16, 2021
20201×
14.00Apr 16, 2020
20191×
13.00Apr 12, 2019
20181×
13.00Apr 13, 2018
20171×
12.00Apr 21, 2017
20161×
10.00Apr 15, 2016
20152×
8.00Apr 10, 20150.01Jan 15, 2015
20141×
6.00Apr 11, 2014
20131×
5.00Apr 12, 2013
20121×
4.00Apr 12, 2012
20111×
3.00Apr 15, 2011
20101×
3.00Apr 21, 2010
20091×
3.00Apr 22, 2009
20081×
3.00Apr 17, 2008
20071×
3.00Apr 13, 2007
20061×
1.50Apr 20, 2006
20051×
1.00Apr 21, 2005
20041×
1.00Apr 28, 2004

Stock Splits

  • Apr 22, 20082:1
  • Jul 17, 20012:1
  • May 26, 19992:1
  • Jun 12, 19955:1
  • Oct 11, 1991132:113