Subscribe

Netcompany Group A/S (NETC.CO)

DKK309.00 -0.60 (-0.19%)
DK CPH Technology Information Technology Services
Address Gronningen 17 1270
Copenhagen, DK
CEO Andre Rogaczewski
IPO 2018-06-07
ISIN DK0060952919

Explore sections of this company profile

Also trades on NASDAQ Copenhagen · NETC.CO (DKK) Other OTC · NTCYF (USD)
Description

Netcompany Group A/S is an IT services provider specializing in vital technology solutions for both public and private sector clients. Its operational footprint spans across Denmark, Norway, the United Kingdom, the Netherlands, Belgium, Luxembourg, Greece, and Spain, alongside other international markets. The company's core activities involve the development, maintenance, and operation of essential IT systems. These solutions address critical functions across both public and private sectors. For governmental and public entities, this encompasses areas like citizen services, benefits and payments, grant administration, debt collection, regulatory compliance, digital infrastructure, and robust internal support systems. Within the private sector, Netcompany delivers a broad spectrum of services, including customer engagement platforms (portals, e-commerce, mobile applications, CRM, marketing automation), enterprise solutions (ERP, billing, contract lifecycle management), core system development, extensive data management (warehousing, business intelligence, artificial intelligence), cloud migration strategies, and advanced cybersecurity measures, alongside system integration and Internet of Things (IoT) implementations. Netcompany serves a broad spectrum of clients across various industries, including financial services (insurance, pension, banking), energy and utilities, transport and logistics, telecommunications and media, retail, manufacturing, life sciences, and numerous public sector branches such as health, taxation, social services, justice, education, and labor markets. Established in 2000, Netcompany Group A/S maintains its headquarters in Copenhagen, 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
DKK309.00 -0.60 (-0.19%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
135.2K
Beta
0.74
Float Shares
40.34M
Free Float %
89.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.97% -6.53% -6.22% +12.37% +5.56% -3.76% +11.55% +26.54% -46.73% +68.16% +68.16%
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
309.00
DCF (Unlevered) 596.86 +93.2%
DCF (Levered) 1,353.71 +338.1%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 0
Hold 3 +1
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.93
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +20.7% Q1'26: +38.4% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    -43.4% Q1'26: +21.5% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +4.3% Q1'26: -11.4% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +7.0% Q1'26: +10.0% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +5.0% Q1'26: +9.4% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    -3.5% Q1'26: -2.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    4.84× Q1'26: 2.92× (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 (0.63) × ERP
WACC = 79% × Ke + 21% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 739.59 Current price: 309.00
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 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
8 Rev. Ana.
6 EPS Ana.
Dec 2027
8 Rev. Ana.
6 EPS Ana.
Dec 2028
6 Rev. Ana.
5 EPS Ana.
Dec 2029
5 Rev. Ana.
1 EPS Ana.
Dec 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
2.05B
est: 2.04B (+0.4%)
2.45B
est: 2.46B (-0.1%)
2.84B
est: 2.86B (-0.6%)
3.63B
est: 3.65B (-0.4%)
5.54B
est: 5.49B (+1.0%)
6.08B
est: 6.29B (-3.4%)
6.54B
est: 6.60B (-0.9%)
7.89B
est: 7.86B (+0.4%)
9.45B
6.76B – 10.13B
+20.2% YoY
10.18B
7.29B – 11.10B
+7.7% YoY
10.87B
10.60B – 11.14B
+6.7% YoY
11.49B
8.22B – 12.42B
+5.7% YoY
12.31B
8.81B – 13.31B
+7.1% YoY
EBITDA
527.88M
est: 400.68M (+31.7%)
677.30M
est: 481.48M (+40.7%)
633.76M
est: 559.60M (+13.3%)
919.29M
est: 715.00M (+28.6%)
1.10B
est: 1.08B (+2.2%)
868.80M
est: 1.10B (-20.8%)
1.06B
est: 1.15B (-7.8%)
910.60M
est: 1.37B (-33.6%)
1.65B
1.18B – 1.77B
+20.2% YoY
1.78B
1.27B – 1.94B
+7.7% YoY
1.90B
1.85B – 1.94B
+6.7% YoY
2.00B
1.43B – 2.17B
+5.7% YoY
2.15B
1.54B – 2.32B
+7.1% YoY
EBIT
372.14M
est: 300.49M (+23.8%)
519.36M
est: 361.08M (+43.8%)
469.33M
est: 419.67M (+11.8%)
780.09M
est: 536.21M (+45.5%)
827.17M
est: 806.88M (+2.5%)
546.10M
est: 805.35M (-32.2%)
757.10M
est: 844.45M (-10.3%)
555.10M
est: 1.01B (-44.8%)
1.21B
865.12M – 1.30B
+20.2% YoY
1.30B
932.67M – 1.42B
+7.7% YoY
1.39B
1.36B – 1.43B
+6.7% YoY
1.47B
1.05B – 1.59B
+5.7% YoY
1.58B
1.13B – 1.70B
+7.1% YoY
Net Income
181.22M
est: 287.52M (-37.0%)
388.47M
est: 465.39M (-16.5%)
321.92M
est: 518.24M (-37.9%)
576.14M
est: 627.45M (-8.2%)
603.40M
est: 630.82M (-4.3%)
303.50M
est: 358.50M (-15.3%)
470.20M
est: 434.70M (+8.2%)
256.90M
est: 537.81M (-52.2%)
855.25M
636.46M – 1.12B
+59.0% YoY
979.27M
882.33M – 1.39B
+14.5% YoY
1.17B
1.01B – 1.64B
+19.2% YoY
1.49B
937.72M – 1.65B
+27.5% YoY
1.74B
1.10B – 1.92B
+16.9% YoY
SGA
164.59M
est: 180.48M (-8.8%)
190.40M
est: 216.88M (-12.2%)
192.82M
est: 252.07M (-23.5%)
263.08M
est: 322.06M (-18.3%)
399.20M
est: 484.63M (-17.6%)
990.20M
est: 620.99M (+59.5%)
432.60M
est: 651.15M (-33.6%)
946.60M
est: 775.93M (+22.0%)
932.91M
667.09M – 999.21M
+20.2% YoY
1.00B
719.18M – 1.10B
+7.7% YoY
1.07B
1.05B – 1.10B
+6.7% YoY
1.13B
811.06M – 1.23B
+5.7% YoY
1.21B
869.02M – 1.31B
+7.1% YoY
EPS
3.65
est: 5.86 (-37.7%)
7.91
est: 9.48 (-16.5%)
6.56
est: 10.55 (-37.8%)
11.74
est: 12.78 (-8.1%)
12.27
est: 12.85 (-4.5%)
6.13
est: 7.28 (-15.8%)
9.67
est: 11.59 (-16.6%)
5.49
est: 13.08 (-58.0%)
19.18
13.43 – 23.55
+46.6% YoY
24.20
18.61 – 29.38
+26.2% YoY
29.38
21.37 – 34.62
+21.4% YoY
31.40
19.78 – 34.71
+6.9% YoY
36.70
23.12 – 40.57
+16.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-07 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-06 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-05 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-05-04 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-30 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-29 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-28 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-27 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-24 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-23 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-22 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-21 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-20 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-17 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5
2026-04-16 B- 3/5 5/5 3/5 3/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
280.09M
OE per share TTM
5.88
Owner's Yield
1.72%
Maintenance CapEx ratio
25.08%
Maint CapEx / Avg PPE
10.8%

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 86 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares Cybersecurity and Tech ETF IHAK 2.69% 26.59M 0.47%
2 iShares MSCI Denmark ETF EDEN 0.88% 1.81M 0.53%
3 iShares Digital Security UCITS ETF LOCK.L 0.40% 7.18M 0.40%
4 iShares Digital Security UCITS ETF IS4S.DE 0.40% 7.17M 0.40%
5 iShares Smart City Infrastructure UCITS ETF CITY.AS 0.27% 1.14M 0.40%
6 iShares Smart City Infrastructure UCITS ETF CT2B.AS 0.27% 134.9K 0.40%
7 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Acc CEM.PA 0.13% 451.4K 0.23%
8 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Dist X026.DE 0.13% 451.4K 0.23%
9 Xtrackers MSCI Europe Small Cap UCITS ETF 1C XXSC.L 0.11% 3.86M 0.30%
10 iShares MSCI Europe Small-Cap ETF IEUS 0.11% 197.1K 0.41%

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
68.1K
Shares Outstanding
45.01M

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
Claus Jorgensen Co-Founder, Chief Operating Officer & Member of Executive Board 12M male
Andre Rogaczewski Co-Founder, Chief Executive Officer & Member of Executive Board 12M male
Thomas Johansen Partner, Chief Financial Officer & Member of Executive Board 7M male
Gustaf Löfberg Chief Delivery Officer
Le Gammeltoft Chief Communications & Marketing Officer
Leni Stovring Barfred Chief Information Officer
Anders Poulsen General Counsel
Ulrik Vestergaard Knudsen Chief Corporate Affairs Officer
Caroline Riisager Rust Chief People Officer
Frederikke Anna Linde Head of Investor Relations
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 history

Earnings history

Earnings reports

Stock splits