Netcompany Group Future Growth

Future criteria checks 5/6

Netcompany Group is forecast to grow earnings and revenue by 29.5% and 10% per annum respectively. EPS is expected to grow by 32.6% per annum. Return on equity is forecast to be 21.8% in 3 years.

Key information

29.5%

Earnings growth rate

32.6%

EPS growth rate

IT earnings growth	14.3%
Revenue growth rate	10.0%
Future return on equity	21.8%
Analyst coverage	Good
Last updated	20 Dec 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

OTCPK:NTCY.F - Analysts future estimates and past financials data (DKK Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	8,042	858	921	1,084	7
12/31/2025	7,321	708	781	931	8
12/31/2024	6,600	540	711	766	8
9/30/2024	6,445	418	671	817	N/A
6/30/2024	6,293	359	627	774	N/A
3/31/2024	6,136	293	406	597	N/A
12/31/2023	6,078	304	552	759	N/A
9/30/2023	6,015	454	493	725	N/A
6/30/2023	5,902	543	614	855	N/A
3/31/2023	5,713	574	694	894	N/A
12/31/2022	5,545	603	603	773	N/A
9/30/2022	5,177	544	414	537	N/A
6/30/2022	4,627	482	376	461	N/A
3/31/2022	4,148	510	358	416	N/A
12/31/2021	3,632	576	408	466	N/A
9/30/2021	3,253	426	482	516	N/A
6/30/2021	3,149	445	449	481	N/A
3/31/2021	2,998	429	563	593	N/A
12/31/2020	2,839	322	557	581	N/A
9/30/2020	2,737	442	465	494	N/A
6/30/2020	2,634	417	441	470	N/A
3/31/2020	2,552	383	456	486	N/A
12/31/2019	2,454	388	436	460	N/A
9/30/2019	2,326	331	342	366	N/A
6/30/2019	2,224	307	265	292	N/A
3/31/2019	2,134	229	171	197	N/A
12/31/2018	2,053	181	164	186	N/A
9/30/2018	1,953	153	239	260	N/A
6/30/2018	1,800	118	N/A	250	N/A
3/31/2018	1,600	157	N/A	223	N/A
12/31/2017	1,416	142	N/A	195	N/A
12/31/2016	900	33	N/A	117	N/A
12/31/2015	758	188	N/A	217	N/A
12/31/2014	629	134	N/A	N/A	N/A
12/31/2013	461	74	N/A	N/A	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: NTCY.F's forecast earnings growth (29.5% per year) is above the savings rate (2.6%).

Earnings vs Market: NTCY.F's earnings (29.5% per year) are forecast to grow faster than the US market (15.3% per year).

High Growth Earnings: NTCY.F's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: NTCY.F's revenue (10% per year) is forecast to grow faster than the US market (9.2% per year).

High Growth Revenue: NTCY.F's revenue (10% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: NTCY.F's Return on Equity is forecast to be high in 3 years time (21.8%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/27 21:19
End of Day Share Price	2024/12/05 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Netcompany Group A/S is covered by 12 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Orson Rout	Barclays
Orson Rout	Barclays
Aditya Buddhavarapu	BofA Global Research