Subscribe

TCM Group A/S (TCM.CO)

DKK70.00 +0.20 (+0.29%)
DK CPH Consumer Cyclical Furnishings, Fixtures & Appliances
Address Skautrupvej 16 7500
Holstebro, DK
CEO Torben Paulin
IPO 2017-11-24
ISIN DK0060915478

Explore sections of this company profile

Description

Established in 2015 and based in Holstebro, Denmark, TCM Group A/S specializes in the production and global distribution of kitchen, bathroom, and storage furnishings. The company's diverse product portfolio features items such as drawers, cabinets, front panels, worktops, handles, and various other accessories. TCM Group A/S reaches consumers through its owned retail chains, including Svane Køkkenet, Tvis Køkkener, and Nettoline. Additionally, it maintains an online presence via e-commerce sites like kitchn.dk, billigskabe.dk, Celebert, and Just Wood. The company also supplies private label goods to DIY retailers and specialist kitchen showrooms.

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
DKK70.00 +0.20 (+0.29%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5.3K
Beta
1.15
Float Shares
10.22M
Free Float %
98.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +2.86% +8.43% +12.50% +9.09% +7.46% -7.22% +0.00% -56.23% -26.15% -26.15%
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
70.00
DCF (Unlevered) 90.68 +29.5%
DCF (Levered) 43.36 -38.1%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.32
Grey zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Furnishings, Fixtures & Appliances: +2.7%
    +6.3% Q1'26: +17.6% (vs Q1'25)
  • EPS growth Furnishings, Fixtures & Appliances: +4.0%
    +35.8% Q1'26: +26.1% (vs Q1'25)
  • FCF margin FCF growth · Furnishings, Fixtures & Appliances: +24.2%
    +3.3% Q1'26: +11.9% (vs Q1'25)
  • EBIT margin Furnishings, Fixtures & Appliances: +6.9%
    +6.6% Q1'26: +5.7% (vs Q1'25)
  • ROIC Furnishings, Fixtures & Appliances: +6.4%
    +6.7% Q1'26: +6.6% (vs Q1'25)
  • Share dilution Furnishings, Fixtures & Appliances: +0.1%
    -0.8% Q1'26: -0.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Furnishings, Fixtures & Appliances: -0.16×
    3.67× Q1'26: 3.04× (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 (1.12) × ERP
WACC = 63% × Ke + 37% × Kd (5.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 90.68 Current price: 70.00
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 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
2 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
817.33M
est: 804.30M (+1.6%)
899.91M
est: 897.00M (+0.3%)
1.01B
est: 1.02B (-0.8%)
1.02B
est: 1.03B (-0.1%)
1.11B
est: 1.11B (-0.4%)
1.15B
est: 1.15B (+0.0%)
1.11B
est: 1.22B (-8.7%)
1.20B
est: 1.20B (+0.7%)
1.28B
est: 1.27B (+0.6%)
1.47B
1.47B – 1.47B
+15.9% YoY
1.56B
1.55B – 1.56B
+5.6% YoY
1.64B
1.62B – 1.66B
+5.6% YoY
1.80B
1.80B – 1.80B
+9.6% YoY
1.89B
1.89B – 1.89B
+5.0% YoY
EBITDA
97.35M
est: 92.33M (+5.4%)
153.70M
est: 102.97M (+49.3%)
167.92M
est: 116.53M (+44.1%)
156.33M
est: 117.76M (+32.8%)
155.70M
est: 127.71M (+21.9%)
115.31M
est: 131.55M (-12.4%)
81.10M
est: 125.60M (-35.4%)
129.19M
est: 123.47M (+4.6%)
121.24M
est: 131.28M (-7.6%)
152.10M
152.05M – 152.15M
+15.9% YoY
160.67M
160.26M – 161.07M
+5.6% YoY
169.62M
167.71M – 171.53M
+5.6% YoY
185.93M
185.65M – 186.20M
+9.6% YoY
195.22M
194.93M – 195.50M
+5.0% YoY
EBIT
81.17M
est: 74.68M (+8.7%)
138.22M
est: 83.28M (+66.0%)
147.09M
est: 94.25M (+56.1%)
134.99M
est: 95.24M (+41.7%)
139.34M
est: 103.29M (+34.9%)
97.35M
est: 106.40M (-8.5%)
49.53M
est: 96.83M (-48.9%)
93.60M
est: 95.19M (-1.7%)
83.74M
est: 101.21M (-17.3%)
117.26M
117.22M – 117.30M
+15.9% YoY
123.87M
123.56M – 124.18M
+5.6% YoY
130.77M
129.30M – 132.24M
+5.6% YoY
143.34M
143.13M – 143.55M
+9.6% YoY
150.51M
150.29M – 150.73M
+5.0% YoY
Net Income
47.99M
est: 83.57M (-42.6%)
103.71M
est: 110.46M (-6.1%)
111.32M
est: 124.61M (-10.7%)
102.24M
est: 111.47M (-8.3%)
110.71M
est: 124.40M (-11.0%)
70.49M
est: 86.77M (-18.8%)
21.52M
est: 29.68M (-27.5%)
57.68M
est: 50.96M (+13.2%)
77.77M
est: 60.80M (+27.9%)
81.00M
78.77M – 84.68M
+33.2% YoY
107.00M
101.65M – 110.37M
+32.1% YoY
124.00M
115.45M – 127.19M
+15.9% YoY
136.15M
135.89M – 136.41M
+9.8% YoY
152.78M
152.49M – 153.07M
+12.2% YoY
SGA
115.98M
est: 105.32M (+10.1%)
122.83M
est: 117.46M (+4.6%)
126.17M
est: 132.93M (-5.1%)
133.10M
est: 134.33M (-0.9%)
116.85M
est: 145.68M (-19.8%)
130.61M
est: 150.07M (-13.0%)
169.13M
est: 164.50M (+2.8%)
184.49M
est: 161.71M (+14.1%)
193.40M
est: 171.94M (+12.5%)
199.20M
199.14M – 199.27M
+15.9% YoY
210.42M
209.89M – 210.96M
+5.6% YoY
222.14M
219.64M – 224.64M
+5.6% YoY
243.50M
243.15M – 243.86M
+9.6% YoY
255.67M
255.30M – 256.05M
+5.0% YoY
EPS
4.80
est: 7.98 (-39.9%)
10.37
est: 10.55 (-1.7%)
11.13
est: 11.90 (-6.5%)
10.22
est: 10.64 (-4.0%)
11.55
est: 11.88 (-2.8%)
7.77
est: 8.29 (-6.2%)
2.20
est: 2.86 (-23.0%)
5.52
est: 4.90 (+12.6%)
7.51
est: 5.85 (+28.4%)
7.86
7.58 – 8.15
+34.4% YoY
10.20
9.78 – 10.62
+29.7% YoY
11.67
11.11 – 12.24
+14.4% YoY
13.10
13.07 – 13.13
+12.2% YoY
14.70
14.67 – 14.73
+12.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-21 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-20 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-19 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-18 A- 4/5 3/5 4/5 4/5 2/5 4/5 4/5
2026-05-13 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-12 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-11 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-08 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-07 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-06 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-05 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-05-04 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-30 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-29 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-28 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-27 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-24 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-23 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-22 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-21 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-20 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-17 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5
2026-04-16 A- 4/5 3/5 4/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
130.04M
OE per share TTM
12.55
Owner's Yield
17.48%
Maintenance CapEx ratio
25.08%
Maint CapEx / Avg PPE
16.3%

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 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap ETF DFIS 0.00% 8.6K 0.39%
2 Dimensional - International Vector Equity ETF DXIV 0.00% 260.01 0.53%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 11.5K 0.28%
4 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 0.24%

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
174.1K
Shares Outstanding
10.33M

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
Torben Paulin Chief Executive Officer 4M male
Hans Barslund Interim Chief Financial Officer male
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