Demant A/S (CPH:DEMANT)
Denmark
· Delayed Price · Currency is DKK 263.80
+5.00 (1.93%)
Mar 3, 2025, 4:59 PM CET
Demant Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 22,419 | 21,601 | 19,705 | 17,905 | 14,469 | Upgrade
|
| Revenue Growth (YoY) | 3.79% | 9.62% | 10.05% | 23.75% | -3.19% | Upgrade
|
| Cost of Revenue | 5,329 | 5,281 | 5,036 | 4,447 | 4,276 | Upgrade
|
| Gross Profit | 17,090 | 16,320 | 14,669 | 13,458 | 10,193 | Upgrade
|
| Selling, General & Admin | 11,333 | 10,637 | 10,246 | 8,900 | 7,889 | Upgrade
|
| Research & Development | 1,394 | 1,226 | 1,314 | 1,139 | 1,261 | Upgrade
|
| Operating Expenses | 12,727 | 11,863 | 11,560 | 10,039 | 9,150 | Upgrade
|
| Operating Income | 4,363 | 4,457 | 3,109 | 3,419 | 1,043 | Upgrade
|
| Interest Expense | -652 | -531 | -191 | -109 | -117 | Upgrade
|
| Interest & Investment Income | 101 | 84 | 56 | 38 | 33 | Upgrade
|
| Earnings From Equity Investments | 99 | 68 | 122 | 120 | 505 | Upgrade
|
| Currency Exchange Gain (Loss) | -45 | -149 | -13 | 2 | 3 | Upgrade
|
| Other Non Operating Income (Expenses) | -216 | -165 | -132 | -133 | -113 | Upgrade
|
| EBT Excluding Unusual Items | 3,650 | 3,764 | 2,951 | 3,337 | 1,354 | Upgrade
|
| Merger & Restructuring Charges | -23 | -14 | -15 | -5 | -2 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 99 | - | Upgrade
|
| Other Unusual Items | 89 | -5 | -9 | 30 | -16 | Upgrade
|
| Pretax Income | 3,716 | 3,745 | 2,927 | 3,461 | 1,336 | Upgrade
|
| Income Tax Expense | 824 | 922 | 651 | 750 | 202 | Upgrade
|
| Earnings From Continuing Operations | 2,892 | 2,823 | 2,276 | 2,711 | 1,134 | Upgrade
|
| Earnings From Discontinued Operations | -504 | -1,025 | -192 | -183 | - | Upgrade
|
| Net Income to Company | 2,388 | 1,798 | 2,084 | 2,528 | 1,134 | Upgrade
|
| Minority Interest in Earnings | -1 | -3 | -2 | -15 | -13 | Upgrade
|
| Net Income | 2,387 | 1,795 | 2,082 | 2,513 | 1,121 | Upgrade
|
| Net Income to Common | 2,387 | 1,795 | 2,082 | 2,513 | 1,121 | Upgrade
|
| Net Income Growth | 32.98% | -13.78% | -17.15% | 124.17% | -23.32% | Upgrade
|
| Shares Outstanding (Basic) | 217 | 223 | 226 | 235 | 240 | Upgrade
|
| Shares Outstanding (Diluted) | 217 | 223 | 226 | 235 | 240 | Upgrade
|
| Shares Change (YoY) | -2.65% | -1.27% | -3.75% | -2.07% | -1.55% | Upgrade
|
| EPS (Basic) | 10.99 | 8.04 | 9.21 | 10.70 | 4.68 | Upgrade
|
| EPS (Diluted) | 10.99 | 8.04 | 9.21 | 10.70 | 4.68 | Upgrade
|
| EPS Growth | 36.60% | -12.66% | -13.93% | 128.89% | -22.08% | Upgrade
|
| Free Cash Flow | 3,504 | 3,815 | 1,722 | 2,717 | 2,114 | Upgrade
|
| Free Cash Flow Per Share | 16.13 | 17.10 | 7.62 | 11.57 | 8.82 | Upgrade
|
| Gross Margin | 76.23% | 75.55% | 74.44% | 75.16% | 70.45% | Upgrade
|
| Operating Margin | 19.46% | 20.63% | 15.78% | 19.10% | 7.21% | Upgrade
|
| Profit Margin | 10.65% | 8.31% | 10.57% | 14.04% | 7.75% | Upgrade
|
| Free Cash Flow Margin | 15.63% | 17.66% | 8.74% | 15.17% | 14.61% | Upgrade
|
| EBITDA | 5,047 | 5,054 | 3,661 | 3,946 | 1,561 | Upgrade
|
| EBITDA Margin | 22.51% | 23.40% | 18.58% | 22.04% | 10.79% | Upgrade
|
| D&A For EBITDA | 684 | 597 | 552 | 527 | 518 | Upgrade
|
| EBIT | 4,363 | 4,457 | 3,109 | 3,419 | 1,043 | Upgrade
|
| EBIT Margin | 19.46% | 20.63% | 15.78% | 19.10% | 7.21% | Upgrade
|
| Effective Tax Rate | 22.17% | 24.62% | 22.24% | 21.67% | 15.12% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.