Details Cookies
United Kingdom
Important margin product information

CFDs are complex instruments and come with a high risk of losing money rapidly due to leverage. 73% of retail investor accounts lose money when trading CFDs with this provider. You should consider whether you understand how CFDs, FX or any of our other products work and whether you can afford to take the high risk of losing your money.

Cookie policy

This website uses cookies to offer you a better browsing experience by enabling, optimising and analysing site operations, as well as to provide personalised ad content and allow you to connect to social media. By choosing “Accept all” you consent to the use of cookies and the related processing of personal data. Select “Manage consent” to manage your consent preferences. You can change your preferences or retract your consent at any time via the cookie policy page. Please view our cookie policy here and our privacy policy here

Danish growth star Netcompany has international ambitions Danish growth star Netcompany has international ambitions Danish growth star Netcompany has international ambitions

Danish growth star Netcompany has international ambitions

Peter Garnry

Head of Equity Strategy

Danish IT growth star Netcompany has just filed for its IPO on the Copenhagen Stock Exchange with a mid-range market valuation of around €1 billion. The company has been an unique growth story as the first Danish company in 20 years to break the 1,000 Danish employees mark from scratch.

With its recent string of acquisitions, the company is also gearing up for international expansion.


The offer period will commence on May 23 and will close no later than June 6 at 11:00 CET (the closing date can be moved forward if demand is high). In its IPO prospectus, the company and its joint global coordinators and joint bookrunners expect the first day of trading on June 7. Netcompany is offering 20,000,000 shares from existing shareholders in the DKK 135-165 price range with an additional over-allotment option to the joint global coordinators. As a result, the company will not receive any proceeds from the IPO, but given that Netcompany does not invest heavily in physical assets and has easy access to lease financing, additional equity financing is not necessary. 

The total number of shares outstanding post the IPO is 50,000,000. If the joint global coordinators exercise their over-allotment option, the free-floating shares will be 23,000,000. leading to an attractive free float of 46% which is a good starting point for liquidity.

Growth business with international ambitions

Netcompany is a pure-play IT services company delivering critical IT infrastructure solutions to the public and private sectors. In the public sector, the company offers end-to-end services (development, maintenance, and operations) for projects such as tax collection from citizens. In the private sector, the company offers end-to-end services to primarily mid- and large-sized businesses spanning CRM and ERM systems. The IPO prospectus has a long segment on the business where the company obviously sells itself as a scalable business model and delivers a long list of buzzwords that some investors would like to see.

At the end of the day, though, Netcompany is a classic IT services company. It might have better processes and a good track record, but it is not a scalable business in the truest sense of the word. A scalable business is a business that can grow its revenue without meaningfully growing its operating expenses. 

The term we would use for Netcompany is 'flexible,' as the company is people-intensive and can easily adapt its costs to adverse developments on revenue.

The organic growth and EBITDA margin say that Netcompany is a well-run company that is taking market share in a large market. With the recent acquisitions of Mesan and Hunter Macdonald, the firm is also gearing up for international expansion. This expansion is not without risks, however, as each country's public sector is unique and their private sectors likely feature stiff competition. We do not believe that it will be easy for Netcompany to replicate its Danish success in other countries. It can be done, but it will take longer than expected and the firm's good reputation in Denmark is not portable to the UK and Norway. 

For new investors in Netcompany, it will be critical to observe organic growth.

Valuation and peer analysis

Based on our projections for revenue growth and EBITDA margin in FY2018, we expect Netcompany to deliver FY2018 revenue of DKK 1,768 million and EBITDA of DKK 454.3m. The company has DKK 154.2m in cash and total interest-bearing debt of DKK 1,301.1m. Assuming a mid-price of DKK 150, the market value post-IPO is DKK 7.5bn.

Adding all the capitalisation components together, the enterprise value is DKK 8.65bn. 

These numbers lead to a FY2018E EV/EBITDA ratio of 19.0, which is around 85% above global equities (MSCI World Index).

Netcompany mentions two publicly listed companies as competitors: DXC Technology and CGI Group. These IT companies dwarf Netcompany on revenue by a factor of 39-122x but Netcompany is a better growth story with an average organic growth rate of 25% over the past three years whereas DXC and CGI have experienced negative to low growth rates.

In terms of profitability, Netcompany shines again with an average EBITDA margin in the past three years of 25.7% compared to DXC (10.4%) and CGI (18.3%). With a high EBITDA margin, the expectation would be to see a high return on invested capital (ROIC). But Netcompany sports only a 8.3% ROIC compare to DXC (7.2%) and CGI (12.8%). 

Before we get negative on Netcompany, however, it is worth understanding the accounting of ROIC.

ROIC is calculated as the net operating profit after taxes (NOPAT) divided by the total invested capital (IC). We calculate Netcompany’s NOPAT at DKK 236.9m in the past 12 months and the IC at DKK 2,851m. The majority of the company's IC comes from large increases in capital (equity and debt), mainly as a function of its combining Netcompany A/S and NC TopCo A/S as of February 1, 2016 (creating a large goodwill post) but also due to its acquisitions of Mesan (entry strategy to the Norwegian IT market) and UK-based Hunter Macdonald.

In order to get a more fair estimate of ROIC, one could make an adjustment to capitalise the goodwill from the 2016 merger over time which would lower the IC on an adjusted basis.

Netcompany's EV/EBITDA multiple for FY2018 is significantly above the two peers. In our view, though, this seems to reflect both the company's growth potential and a better-operating business with a higher EBITDA margin.


The Saxo Bank Group entities each provide execution-only service and access to Analysis permitting a person to view and/or use content available on or via the website. This content is not intended to and does not change or expand on the execution-only service. Such access and use are at all times subject to (i) The Terms of Use; (ii) Full Disclaimer; (iii) The Risk Warning; (iv) the Rules of Engagement and (v) Notices applying to Saxo News & Research and/or its content in addition (where relevant) to the terms governing the use of hyperlinks on the website of a member of the Saxo Bank Group by which access to Saxo News & Research is gained. Such content is therefore provided as no more than information. In particular no advice is intended to be provided or to be relied on as provided nor endorsed by any Saxo Bank Group entity; nor is it to be construed as solicitation or an incentive provided to subscribe for or sell or purchase any financial instrument. All trading or investments you make must be pursuant to your own unprompted and informed self-directed decision. As such no Saxo Bank Group entity will have or be liable for any losses that you may sustain as a result of any investment decision made in reliance on information which is available on Saxo News & Research or as a result of the use of the Saxo News & Research. Orders given and trades effected are deemed intended to be given or effected for the account of the customer with the Saxo Bank Group entity operating in the jurisdiction in which the customer resides and/or with whom the customer opened and maintains his/her trading account. Saxo News & Research does not contain (and should not be construed as containing) financial, investment, tax or trading advice or advice of any sort offered, recommended or endorsed by Saxo Bank Group and should not be construed as a record of our trading prices, or as an offer, incentive or solicitation for the subscription, sale or purchase in any financial instrument. To the extent that any content is construed as investment research, you must note and accept that the content was not intended to and has not been prepared in accordance with legal requirements designed to promote the independence of investment research and as such, would be considered as a marketing communication under relevant laws.

Please read our disclaimers:
- Notification on Non-Independent Investment Research (
- Full disclaimer (

Saxo Markets
40 Bank Street, 26th floor
E14 5DA
United Kingdom

Support Centre
For existing clients, please click here to request support via the Support Centre.

Have a question about our products, platforms or services? Visit the Support Centre to find answers for our most frequently asked questions. If you are still unable to locate an answer to your question, you will also find contact details for your local Saxo office to speak with a representative.

Contact Saxo

Select region

United Kingdom
United Kingdom

Trade Responsibly
All trading carries risk. To help you understand the risks involved we have put together a series of Key Information Documents (KIDs) highlighting the risks and rewards related to each product. Read more
Additional Key Information Documents are available in our trading platform.

Saxo Markets is a registered Trading Name of Saxo Capital Markets UK Ltd (‘SCML’). SCML is authorised and regulated by the Financial Conduct Authority, Firm Reference Number 551422. Registered address: 26th Floor, 40 Bank Street, Canary Wharf, London E14 5DA. Company number 7413871.

This website, including the information and materials contained in it, are not directed at, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in the United States, Belgium or any other jurisdiction where such distribution, publication, availability or use would be contrary to applicable law or regulation.

It is important that you understand that with investments, your capital is at risk. Past performance is not a guide to future performance. It is your responsibility to ensure that you make an informed decision about whether or not to invest with us. If you are still unsure if investing is right for you, please seek independent advice. Saxo Markets assumes no liability for any loss sustained from trading in accordance with a recommendation.

Apple, iPad and iPhone are trademarks of Apple Inc., registered in the U.S. and other countries. App Store is a service mark of Apple Inc. Android is a trademark of Google Inc.