Subscribe

GN Store Nord A/S (GN.CO)

DK CPH Healthcare Medical - Devices
Address Lautrupbjerg 7 2750
Ballerup, DK
CEO Peter Karlstromer
Website gn.com
IPO 2000-10-04
ISIN DK0010272632

Explore sections of this company profile

Also trades on NASDAQ Copenhagen · GN.CO (DKK) Other OTC · GGNDF (USD) Other OTC · GNNDY (USD)
Description

GN Store Nord A/S, a company founded in 1869 and based in Ballerup, Denmark, specializes in the development, production, and sale of audio and video communication solutions. Its offerings cater to medical, professional, and consumer technology sectors across Denmark, the rest of Europe, North America, and various international markets. The company operates through two distinct segments: GN Hearing and GN Audio. The GN Hearing division is responsible for manufacturing and distributing hearing instruments and related products. Meanwhile, the GN Audio segment supplies an array of devices such as headsets, video cameras, and speakerphones, designed for both professional applications and general consumer use. These products are available under well-known brands including ReSound, Beltone, Interton, Jabra, BlueParrott, FalCom, and Audigy.

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
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
644.0K
Beta
1.38
Float Shares
145.52M
Free Float %
99.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.42% +0.06% -0.48% -2.88% -11.30% -13.39% -0.75% -47.89% -80.58% -26.78% -57.51%
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
95.44
DCF (Unlevered) 74.05 -22.4%
DCF (Levered) 325.11 +240.6%

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) 46% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 +1
Hold 6 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.72
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Devices: +11.2%
    -6.1% Q1'26: -47.4% (vs Q1'25)
  • EPS growth Medical - Devices: +28.5%
    -33.9% Q1'26: -1,438.8% (vs Q1'25)
  • FCF margin FCF growth · Medical - Devices: +30.9%
    +11.6% Q1'26: +14.4% (vs Q1'25)
  • EBIT margin Medical - Devices: +6.2%
    +9.2% Q1'26: -22.5% (vs Q1'25)
  • ROIC Medical - Devices: +3.3%
    +5.8% Q1'26: -7.7% (vs Q1'25)
  • Share dilution Medical - Devices: 0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Devices: -0.35×
    3.97× Q1'26: 2.25× (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 (1.36) × ERP
WACC = 56% × Ke + 44% × Kd (5.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 74.05 Current price: 88.56
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 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
4 Rev. Ana.
2 EPS Ana.
Dec 2028
4 Rev. Ana.
2 EPS Ana.
Dec 2029
3 Rev. Ana.
1 EPS Ana.
Dec 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
8.40B
est: 8.38B (+0.3%)
8.65B
est: 8.69B (-0.4%)
9.59B
est: 9.57B (+0.1%)
10.61B
est: 10.42B (+1.8%)
12.57B
est: 12.50B (+0.6%)
13.45B
est: 13.49B (-0.3%)
15.78B
est: 15.81B (-0.2%)
18.69B
est: 18.67B (+0.1%)
18.12B
est: 18.31B (-1.1%)
17.99B
est: 17.93B (+0.3%)
16.88B
est: 17.00B (-0.7%)
17.15B
16.84B – 17.45B
+0.9% YoY
18.00B
17.43B – 18.88B
+5.0% YoY
18.89B
18.42B – 19.53B
+4.9% YoY
19.87B
19.38B – 20.54B
+5.2% YoY
20.68B
20.17B – 21.38B
+4.1% YoY
EBITDA
1.97B
est: 1.46B (+34.9%)
2.06B
est: 1.51B (+35.9%)
2.30B
est: 1.67B (+37.5%)
2.39B
est: 1.82B (+31.5%)
3.19B
est: 2.18B (+46.1%)
2.81B
est: 2.35B (+19.6%)
3.60B
est: 2.76B (+30.4%)
2.50B
est: 3.26B (-23.3%)
2.31B
est: 3.04B (-23.8%)
3.12B
est: 2.97B (+5.0%)
2.81B
est: 2.82B (-0.5%)
2.84B
2.79B – 2.89B
+0.9% YoY
2.98B
2.89B – 3.13B
+5.0% YoY
3.13B
3.05B – 3.24B
+4.9% YoY
3.29B
3.21B – 3.41B
+5.2% YoY
3.43B
3.34B – 3.54B
+4.1% YoY
EBIT
1.07B
est: 820.55M (+30.8%)
1.48B
est: 850.90M (+73.5%)
1.67B
est: 937.43M (+77.8%)
1.71B
est: 1.02B (+67.5%)
2.22B
est: 1.22B (+81.1%)
1.78B
est: 1.32B (+34.9%)
2.47B
est: 1.55B (+59.7%)
1.01B
est: 1.83B (-44.7%)
899.00M
est: 1.65B (-45.4%)
1.74B
est: 1.61B (+8.0%)
1.56B
est: 1.53B (+1.8%)
1.54B
1.51B – 1.57B
+0.9% YoY
1.62B
1.57B – 1.70B
+5.0% YoY
1.70B
1.66B – 1.76B
+4.9% YoY
1.79B
1.74B – 1.85B
+5.2% YoY
1.86B
1.81B – 1.92B
+4.1% YoY
Net Income
805.00M
est: 847.34M (-5.0%)
1.03B
est: 1.08B (-4.8%)
1.18B
est: 1.27B (-6.7%)
1.24B
est: 1.43B (-13.0%)
1.45B
est: 1.73B (-16.0%)
1.25B
est: 1.40B (-10.5%)
1.76B
est: 2.04B (-13.9%)
511.00M
est: 1.44B (-64.5%)
228.00M
est: 600.00M (-62.0%)
988.00M
est: 1.16B (-15.2%)
653.00M
est: 839.08M (-22.2%)
1.01B
34.87M – 1.61B
+20.3% YoY
1.25B
884.14M – 1.62B
+24.1% YoY
1.64B
1.38B – 1.90B
+30.9% YoY
1.83B
1.77B – 1.91B
+11.7% YoY
1.78B
1.72B – 1.86B
-2.8% YoY
SGA
2.95B
est: 2.35B (+25.3%)
3.14B
est: 2.44B (+28.9%)
3.55B
est: 2.69B (+32.1%)
3.76B
est: 2.92B (+28.4%)
4.28B
est: 3.51B (+21.9%)
4.39B
est: 3.78B (+15.9%)
4.69B
est: 4.44B (+5.7%)
6.15B
est: 5.24B (+17.4%)
5.78B
est: 4.45B (+29.9%)
2.37B
est: 4.35B (-45.5%)
2.31B
est: 4.13B (-43.9%)
4.16B
4.09B – 4.24B
+0.9% YoY
4.37B
4.23B – 4.59B
+5.0% YoY
4.59B
4.47B – 4.74B
+4.9% YoY
4.82B
4.70B – 4.99B
+5.2% YoY
5.02B
4.90B – 5.19B
+4.1% YoY
EPS
5.16
est: 5.82 (-11.3%)
6.98
est: 7.44 (-6.2%)
8.51
est: 8.70 (-2.2%)
9.25
est: 9.79 (-5.5%)
11.12
est: 11.88 (-6.4%)
9.72
est: 9.60 (+1.2%)
13.63
est: 13.99 (-2.6%)
4.00
est: 9.88 (-59.5%)
1.64
est: 4.12 (-60.2%)
6.79
est: 7.95 (-14.6%)
4.48
est: 5.72 (-21.7%)
6.95
0.24 – 11.06
+21.4% YoY
9.09
6.07 – 11.12
+30.7% YoY
11.25
9.46 – 13.04
+23.9% YoY
12.57
12.16 – 13.12
+11.7% YoY
12.22
11.82 – 12.75
-2.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-07 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-05-06 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-05-05 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-05-04 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-29 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-04-22 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-04-21 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-04-20 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-04-17 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-04-16 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.37B
OE per share TTM
16.24
Owner's Yield
17.02%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
6.9%

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 Held by 82 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI Denmark ETF EDEN 0.84% 1.73M 0.53%
2 Vident International Equity Strategy ETF VIDI 0.32% 1.27M 0.61%
3 Global X - Aging Population ETF AGNG 0.28% 237.9K 0.50%
4 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Dist X026.DE 0.16% 546.1K 0.23%
5 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Acc CEM.PA 0.16% 546.1K 0.23%
6 Dimensional - International Small Cap Value ETF DISV 0.16% 7.53M 0.42%
7 State Street SPDR MSCI Europe Small Cap Value Weighted UCITS ETF EUR Acc ZPRX.DE 0.14% 1.11M 0.30%
8 iShares MSCI Europe Small-Cap ETF IEUS 0.12% 213.5K 0.41%
9 Xtrackers MSCI Europe Small Cap UCITS ETF 1C XXSC.L 0.12% 4.04M 0.30%
10 Dimensional - International Small Cap ETF DFIS 0.09% 5.10M 0.39%

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
213.0K
Shares Outstanding
145.61M

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
Peter Karlstromer Chief Executive Officer 16M male
Soren Jelert Chief Financial Officer 8M male
Brian Dam Pedersen Chief Technical Officer male
Calum MacDougall President of Enterprise Division male
Ehtisham Rabbani President of Gaming Division male
Igor Tasevski Chief Product Officer male
Peter Justesen President of Hearing division male
Rune Sandager Head of Investor Relations male
Steen Frentz Laursen Vice President of Group Communication male
Ann Fogelgren Chief Information Officer female
Stefan Bergfors Chief Operations Officer male
Anu Helena Kerns Chief People & Communication Officer female
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