Subscribe

Brødrene A & O Johansen A/S (AOJ-B.CO)

DKK92.50 +1.90 (+2.10%)
DK CPH Industrials Industrial - Distribution
Address Rørvang 3 2620
Albertslund, DK
CEO Niels Axel Johansen
Website ao.dk
IPO 2000-01-03
ISIN DK0061686714

Explore sections of this company profile

Also trades on London Stock Exchange · 0RNT.L (DKK) NASDAQ Copenhagen · AOJ-B.CO (DKK)
Description

Brødrene A & O Johansen A/S, along with its subsidiaries, is a key player in the supply and distribution of technical installation equipment and specialized tools across Denmark, Sweden, and Norway. The company operates through two distinct divisions: Professional B2B, serving businesses, and Private B2C, catering to individual consumers. Its extensive product range encompasses solutions for plumbing, heating, and sanitation, as well as electrical components and apparatus, and essential supplies for water management and drainage systems. Furthermore, the company provides a wide array of complementary items, including mounting brackets, various fastening materials, work apparel, safety gear, and security locking systems. Its diverse customer base includes professional tradespeople like plumbers, carpenters, and electricians, building and sewer contractors, construction enterprises, as well as public sector entities such as municipalities, utility providers, and other governmental institutions. Products are sold both through a network of physical stores in Denmark and, prominently, via numerous online retail platforms, specifically BilligVVS.dk, LavprisVVS.dk, VVSochBad.se, BilligVVS.no, Greenline.dk, LavprisEL.dk, LampeGuru.dk, Lampeguru.no, CompletVVS.Dk, and LavprisVærktøj.dk. Founded in 1914, Brødrene A & O Johansen A/S is headquartered in Albertslund, Denmark.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
DKK92.50 +1.90 (+2.10%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
31.8K
Beta
1.14
Float Shares
17.67M
Free Float %
82.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.22% +0.78% +4.37% -2.37% -2.37% -3.30% +6.57% +21.72% -1.30% +353.77% +2,061.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
92.50
DCF (Unlevered) 203.77 +120.3%
DCF (Levered) 124.70 +34.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.62
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Distribution: +4.8%
    +12.7% Q1'26: +6.5% (vs Q1'25)
  • EPS growth Industrial - Distribution: +8.9%
    +22.3% Q1'26: +4.7% (vs Q1'25)
  • FCF margin FCF growth · Industrial - Distribution: +12.0%
    +2.3% Q1'26: -3.6% (vs Q1'25)
  • EBIT margin Industrial - Distribution: +5.8%
    +4.7% Q1'26: +3.6% (vs Q1'25)
  • ROIC Industrial - Distribution: +7.4%
    +7.9% Q1'26: +6.4% (vs Q1'25)
  • Share dilution Industrial - Distribution: +0.0%
    +0.2% Q1'26: +1.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Distribution: 0.84×
    3.03× Q1'26: 3.30× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.51) × ERP
WACC = 67% × Ke + 33% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 209.34 Current price: 92.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
5.43B
est: 5.40B (+0.6%)
6.12B
est: 6.09B (+0.5%)
6.59B
6.59B – 6.59B
+8.2% YoY
7.02B
7.02B – 7.02B
+6.5% YoY
7.41B
7.41B – 7.41B
+5.6% YoY
EBITDA
378.50M
est: 415.96M (-9.0%)
404.20M
est: 469.50M (-13.9%)
508.04M
508.04M – 508.04M
+8.2% YoY
541.11M
541.11M – 541.11M
+6.5% YoY
571.33M
571.33M – 571.33M
+5.6% YoY
EBIT
258.40M
est: 313.08M (-17.5%)
289.50M
est: 353.37M (-18.1%)
382.38M
382.38M – 382.38M
+8.2% YoY
407.27M
407.27M – 407.27M
+6.5% YoY
430.01M
430.01M – 430.01M
+5.6% YoY
Net Income
163.40M
est: 155.48M (+5.1%)
200.70M
est: 204.67M (-1.9%)
230.08M
230.08M – 230.08M
+12.4% YoY
289.65M
289.65M – 289.65M
+25.9% YoY
347.03M
347.03M – 347.03M
+19.8% YoY
SGA
900.30M
est: 564.08M (+59.6%)
398.00M
est: 636.68M (-37.5%)
688.94M
688.94M – 688.94M
+8.2% YoY
733.79M
733.79M – 733.79M
+6.5% YoY
774.76M
774.76M – 774.76M
+5.6% YoY
EPS
6.00
est: 5.69 (+5.4%)
7.37
est: 7.49 (-1.6%)
8.42
8.42 – 8.42
+12.4% YoY
10.60
10.60 – 10.60
+25.9% YoY
12.70
12.70 – 12.70
+19.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-11 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-06 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-05 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-05-04 A 4/5 4/5 4/5 4/5 2/5 4/5 4/5
2026-04-30 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-29 B+ 3/5 3/5 4/5 4/5 1/5 4/5 3/5
2026-04-28 B+ 3/5 3/5 4/5 4/5 1/5 4/5 3/5
2026-04-27 B+ 3/5 3/5 4/5 4/5 1/5 4/5 3/5
2026-04-24 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-21 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-20 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-17 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-16 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
445.30M
OE per share TTM
16.58
Owner's Yield
17.87%
Maintenance CapEx ratio
11.18%
Maint CapEx / Avg PPE
22.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
293.3K
Shares Outstanding
21.54M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Niels Axel Johansen Chief Executive Officer, MD, Member of the Executive Board & Director 13M male
Per Toelstang Chief Financial Officer, Deputy MD & Member of Executive Board 7M male
Stefan Funch Jensen Chief Technology Officer, Director of Transformation, E-commerce & Marketing and Member of Executive Board 5M male
Lili Johansen Chief Human Resources Officer, HR Director & Member of Executive Board 5M female
Gitte Lindeskov C.I.O 3M female
Marlene Lindbjerg Jakobsen Stores Manager & Director 275.0K
Leif Hummel Operations Manager & Director 275.0K
Søren Paaskesen CPO & Director of Commercial Procurement
Lars Kestner CSO of Electricals
Nicolaj Harmundal Petersen Head of IR
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits