Ørsted A/S Website

Ørsted A/S

CPSE-ORSTED

Basic

  • Market Cap

    DKK 163.85B

  • EV

    DKK 216.56B

  • Shares Out

    420.23M

  • Revenue

    DKK 72.7B

  • Employees

    8,706

Margins

  • Gross

    45.89%

  • EBITDA

    30.59%

  • Operating

    18.4%

  • Pre-Tax

    -24.38%

  • Net

    -28.75%

  • FCF

    -21.8%

Returns (5Yr Avg)

  • ROA

    4.27%

  • ROTA

    9.82%

  • ROE

    9.78%

  • ROCE

    5.96%

  • ROIC

    4.55%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    DKK 456.33

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    DKK 44.43B

  • Net Debt

    DKK 50.89B

  • Debt/Equity

    1.14

  • EBIT/Interest

    3.01

Growth (CAGR)

  • Rev 3Yr

    12.65%

  • Rev 5Yr

    -0.51%

  • Rev 10Yr

    0.03%

  • Dil EPS 3Yr

    25.37%

  • Dil EPS 5Yr

    3.34%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    10.12%

  • EBITDA Fwd 2Yr

    33.14%

  • EPS Fwd 2Yr

    -15.46%

  • EPS LT Growth Est

    19.85%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    5.88%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

70,398

50,151

77,673

114,417

79,255

72,704

Total Revenues % Chg.

-6.8%

-28.8%

54.9%

47.3%

-30.7%

-31.7%

Cost of Goods Sold, Total

42,836

25,784

53,110

79,303

46,624

39,339

Gross Profit

27,562

24,367

24,563

35,114

32,631

33,365

Selling General & Admin Expenses, Total

10,043

10,057

10,049

12,327

13,780

14,054

Depreciation & Amortization

6,864

7,588

7,972

9,754

9,795

9,780

Other Operating Expenses

-1,622

-1,412

-1,879

1,729

-3,681

-3,844

Other Operating Expenses, Total

15,285

16,233

16,142

23,810

19,894

19,990

Operating Income

12,277

8,134

8,421

11,304

12,737

13,375

Interest Expense, Total

-2,063

-2,106

-1,841

-3,032

-4,279

-4,444

Interest And Investment Income

291

374

335

368

1,642

1,642

Net Interest Expenses

-1,772

-1,732

-1,506

-2,664

-2,637

-2,802

Income (Loss) On Equity Invest.

-18

78

-27

154

-19

-83

Currency Exchange Gains (Loss)

801

-18

32

903

-368

-552

Other Non Operating Income (Expenses)

-301

-389

-191

787

1,073

1,511

EBT, Excl. Unusual Items

10,987

6,073

6,729

10,484

10,786

11,449

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

137

-12

-501

-1,562

489

572

Gain (Loss) On Sale Of Assets

-164

11,636

7,178

11,216

5,979

5,745

Asset Writedown

-568

-129

-2,529

-26,775

-26,014

Insurance Settlements

116

142

Other Unusual Items

-373

-9,621

-9,621

EBT, Incl. Unusual Items

10,392

17,324

13,277

17,609

-19,026

-17,727

Income Tax Expense

3,101

1,776

2,390

2,613

1,156

3,048

Earnings From Continuing Operations

7,291

15,548

10,887

14,996

-20,182

-20,775

Earnings Of Discontinued Operations

-56

-11

Minority Interest

-54

61

75

130

-324

-127

Net Income

7,181

15,598

10,962

15,126

-20,506

-20,902

Preferred Dividend and Other Adjustments

675

488

740

577

553

576

Net Income to Common Incl Extra Items

6,506

15,110

10,222

14,549

-21,059

-21,478

Net Income to Common Excl. Extra Items

6,562

15,121

10,222

14,549

-21,059

-21,478

Total Shares Outstanding

420

420.1

420.2

420.2

420.2

419.5

Weighted Avg. Shares Outstanding

420.1

420.1

420.1

420.2

420.2

420.2

Weighted Avg. Shares Outstanding Dil

420.5

420.4

420.4

420.4

420.5

420.2

EPS

15.5

36

24.3

34.6

-50.1

-51.1

EPS Diluted

15.5

35.9

24.3

34.6

-50.1

-51.1

EBITDA

18,542

15,156

15,718

20,253

21,616

22,239

Effective Tax Rate

29.8%

10.3%

18%

14.8%

-6.1%

-17.2%