Loading…
Employees: 1,018
Size Brdr A & O Johansen A/S (AOJ-B.CO) is a Denmark Industrials company (Wholesale Distributors) with a market value of $439M, the 53rd largest of 59 Denmark companies the cockpit tracks. Shares closed at DKK 105.20 on 6 Nov 2026.
Performance Over six months the shares gained 16.9%, against -4.5% for the median peer and +8.8% for the Denmark market (cap-weighted) — 6th highest of 21 in its peer set.
Growth Revenue grew 12.1% over the last twelve months (peer median +1.6%); the operating margin is 4.6% (peer median 2.3%).
Valuation It trades at 11.8× forward earnings against a peer median of 10.7× (6th most expensive of 12).
Price implies For today's price to make sense, revenue must grow about 1% a year for seven years (Req g). Recent delivered growth is +8%, so the hurdle is -8 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.7 points above its cost of capital (5.0% WACC).
Next results Next results expected around 24 Feb 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | DKK 6.73B | DKK 6.12B | DKK 5.43B | DKK 5.26B | DKK 5.38B |
| Revenue growth | — | +13% | +3% | -2% | — |
| Gross profit | DKK 766M | DKK 716M | DKK 584M | DKK 616M | DKK 719M |
| EBITDA | DKK 483M | DKK 404M | DKK 326M | DKK 388M | DKK 467M |
| Net income | DKK 216M | DKK 201M | DKK 163M | DKK 206M | DKK 294M |
| Free cash flow | DKK 238M | DKK 178M | DKK 83.0M | DKK 252M | DKK 51.3M |
| Capital expenditure | DKK 258M | DKK 200M | DKK 160M | DKK 129M | DKK 206M |
| Total debt | DKK 2.58B | DKK 1.11B | DKK 1.05B | DKK 611M | DKK 578M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | AOJ-B.CO | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +5.0% | -4.8% | 2nd highest of 21 |
| 6-month return | +16.9% | -4.5% | 6th highest of 21 |
| Distance from 52-week high | -8.2% | -18.6% | 4th highest of 21 |
| Revenue growth (TTM) | +12.1% | +1.6% | 5th highest of 21 |
| Operating margin | 4.6% | 2.3% | 4th highest of 21 |
| Forward P/E | 11.8× | 10.7× | 6th most expensive of 12 |
| Growth the price implies (Req g, 7 yrs) | 0.7% | 2.2% | 7th least demanding of 16 |
| Growth delivered (Del g) | +8.4% | +6.2% | 8th highest of 16 |
| Hurdle (Req g minus delivered) | -7.7 pp | -4.8 pp | 6th least demanding of 16 |
| ROIC minus cost of capital | +0.7 pp | -2.0 pp | 4th highest of 21 |
| EV / EBITDA | 11.2× | 7.0× | 3rd most expensive of 11 |
| Net debt / EBITDA | 5.2× | 3.1× | 4th most indebted of 17 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Brdr A & O Johansen A/S AOJ-B.CO | Denmark | $439M | +17% | +12% | 5% | 11.8× | 0.7% | +8.4% |
| Groupe Samse SAMS.PA | France | $439M | -5% | -2% | 2% | 8.5× | 5.9% | +5.0% |
| Shenzhen Huakong Seg 000068.SZ | China | $432M | -13% | -52% | -3% | n/a | 11.9% | +30.6% |
| UNISOL 7128.T | Japan | $420M | +31% | -1% | 2% | n/a | -2.9% | +24.5% |
| Symphony 1223.HK | Hong Kong | $467M | -12% | +9% | 1% | n/a | n/a | n/a |
| Bourrelier ALBOU.PA | France | $468M | +36% | +3% | 3% | n/a | 11.5% | +1.1% |
| Fujian Haiqin Energy 600753.SS | China | $412M | -7% | +193% | 5% | n/a | n/a | n/a |
| Kpp 9274.T | Japan | $411M | +13% | -1% | 2% | n/a | -0.7% | +8.6% |
| Siix 7613.T | Japan | $471M | +23% | 0% | 3% | 8.8× | -8.8% | +9.8% |
| Meko MEKO.ST | Sweden | $406M | -5% | -1% | 2% | 9.7× | 2.2% | +9.4% |
| BlueLinx BXC | United States | $477M | +16% | +4% | 1% | 47.7× | 13.3% | -0.9% |
| Huitongda Network 9878.HK | Hong Kong | $480M | -6% | +3% | 1% | 9.2× | -5.1% | +0.3% |
| Ananda Drive Techniques (Shanghai) 603350.SS | China | $481M | -21% | +6% | 4% | 22.4× | n/a | n/a |
| Bapcor BAP.AX | Australia | $399M | +66% | -3% | 2% | 27.6× | 7.2% | +1.8% |
| Haypp HAYPP.ST | Sweden | $485M | +5% | +16% | 1% | 73.5× | 35.0% | +17.4% |
| Solum 248070.KS | South Korea | $398M | -42% | +16% | 4% | 10.7× | n/a | n/a |
| Shinsho 8075.T | Japan | $485M | +24% | +4% | 2% | n/a | -3.3% | -5.0% |
| Shanghai Tianyong Engineering 603895.SS | China | $393M | -15% | +28% | 3% | n/a | n/a | n/a |
| Jacquet Metals JCQ.PA | France | $493M | -4% | -2% | 3% | 12.9× | 1.4% | +6.2% |
| Nanjing Business & Tourism 600250.SS | China | $388M | -24% | 0% | 9% | n/a | 12.7% | -4.9% |
| Wajax WJX.TO | Canada | $503M | +11% | -4% | 6% | 9.8× | -6.8% | +8.6% |