Loading…
No business profile yet.
Size Tivoli A/S (TIV.CO) is a Denmark Communication Services company (Movies/Entertainment) with a market value of $536M, the 50th largest of 59 Denmark companies the cockpit tracks. Shares closed at DKK 618.00 on 6 Nov 2026.
Performance Over six months the shares fell 2.5%, against +0.3% for the median peer and +8.8% for the Denmark market (cap-weighted) — 10th lowest of 21 in its peer set.
Growth Revenue grew 6.1% over the last twelve months (peer median +3.9%); the operating margin is 9.8% (peer median 8.7%).
Valuation It trades at 2.8× enterprise value to sales against a peer median of 1.8× (8th most expensive of 21).
Price implies For today's price to make sense, revenue must grow about 9% a year for seven years (Req g). Recent delivered growth is +23%, so the hurdle is -14 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 1.8 points above its cost of capital (5.0% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | DKK 1.40B | DKK 1.34B | DKK 1.32B | DKK 1.21B | DKK 1.13B |
| Revenue growth | — | +2% | +9% | +7% | — |
| Gross profit | DKK 137M | DKK 163M | DKK 152M | DKK 114M | DKK 85.8M |
| EBITDA | DKK 260M | DKK 281M | DKK 261M | DKK 223M | DKK 205M |
| Net income | DKK 104M | DKK 122M | DKK 124M | DKK 86.3M | DKK 65.1M |
| Free cash flow | DKK 23.3M | DKK 38.6M | DKK 51.4M | DKK 86.0M | DKK 103M |
| Capital expenditure | DKK 205M | DKK 203M | DKK 163M | DKK 122M | DKK 83.6M |
| Total debt | DKK 368M | DKK 296M | DKK 323M | DKK 345M | DKK 370M |
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 | TIV.CO | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +2.7% | +3.3% | 11th highest of 21 |
| 6-month return | -2.5% | +0.3% | 10th lowest of 21 |
| Distance from 52-week high | -6.1% | -29.9% | 3rd highest of 21 |
| Revenue growth (TTM) | +6.1% | +3.9% | 7th highest of 21 |
| Operating margin | 9.8% | 8.7% | 8th highest of 21 |
| EV / Sales | 2.8× | 1.8× | 8th most expensive of 21 |
| Growth the price implies (Req g, 7 yrs) | 8.8% | 7.9% | 6th most demanding of 15 |
| Growth delivered (Del g) | +23.0% | +18.4% | 7th highest of 15 |
| Hurdle (Req g minus delivered) | -14.2 pp | -20.0 pp | 6th most demanding of 15 |
| ROIC minus cost of capital | +1.8 pp | -1.6 pp | 5th highest of 20 |
| EV / EBITDA | 15.1× | 8.0× | 2nd most expensive of 16 |
| Net debt / EBITDA | 1.4× | 1.0× | 7th most indebted of 16 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Tivoli A/S TIV.CO | Denmark | $536M | -3% | +6% | 10% | 2.8× | 8.8% | +23.0% |
| Maoyan Entertainment 1896.HK | Hong Kong | $547M | -38% | -7% | 9% | 0.1× | n/a | n/a |
| Lucky Strike Entertainment LUCK | United States | $518M | -54% | +4% | 13% | 3.1× | n/a | n/a |
| Studio Dragon 253450.KS | South Korea | $515M | -33% | +24% | 9% | 1.2× | n/a | n/a |
| Guangzhou Jinyi Media 002905.SZ | China | $515M | -11% | -15% | -14% | 5.2× | 8.1% | +14.3% |
| YG Entertainment 122870.KS | South Korea | $578M | -22% | +60% | 11% | 1.1× | -5.7% | +16.4% |
| Viva Goods 0933.HK | Hong Kong | $578M | -23% | +4% | 4% | 0.9× | 2.5% | +65.8% |
| Zhejiang Huazhi Digital Media 300426.SZ | China | $578M | +30% | -71% | 27% | 55.9× | 33.6% | -10.6% |
| Rank RNK.L | United Kingdom | $583M | -3% | +5% | 9% | 0.7× | 5.8% | +20.4% |
| Ciwen Media 002343.SZ | China | $610M | +38% | -55% | -35% | 18.0× | 32.0% | -9.9% |
| CJ CGV 079160.KS | South Korea | $629M | +5% | +12% | 5% | 1.2× | 8.2% | +31.3% |
| Angel Studios ANGX | United States | $633M | +1% | +233% | -30% | 1.6× | n/a | n/a |
| COVER 5253.T | Japan | $633M | +11% | +4% | 14% | 1.8× | 11.4% | +53.8% |
| Cineplex CGX.TO | Canada | $641M | +26% | -2% | 9% | 1.9× | 3.2% | +25.2% |
| TWC Enterprises TWC.TO | Canada | $447M | +4% | -3% | 19% | 2.0× | -6.0% | +12.0% |
| Huayi Brothers Media 300027.SZ | China | $648M | -14% | -24% | -125% | 22.5× | n/a | n/a |
| Hollywood Bowl BOWL.L | United Kingdom | $658M | +17% | +9% | 24% | 2.7× | -4.4% | +25.8% |
| Blue Ant Media BAMI.TO | Canada | $429M | -1% | +5% | 10% | 3.3× | 12.7% | -2.1% |
| Wuhan MC Culture & Sports 600136.SS | China | $425M | -22% | -39% | -4% | 7.1× | 51.0% | -6.4% |
| Starz Entertainment STRZ | United States | $425M | +25% | -8% | -5% | 0.9× | n/a | n/a |
| Winvia Entertainment WVIA.L | United Kingdom | $417M | +31% | +100% | 10% | 1.4× | 7.6% | +99.9% |