Demant A/S (CPH:DEMANT)
Denmark · Delayed Price · Currency is DKK 275.00
-3.40 (-1.22%)
Jul 21, 2026, 11:15 AM CET
Demant Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 22,971 | 22,419 | 21,601 | 19,705 | 17,905 | |
Revenue Growth (YoY) | 2.46% | 3.79% | 9.62% | 10.05% | 23.75% |
Cost of Revenue | 5,600 | 5,329 | 5,281 | 5,036 | 4,447 |
Gross Profit | 17,371 | 17,090 | 16,320 | 14,669 | 13,458 |
Selling, General & Admin | -12,046 | -11,391 | -10,656 | -10,270 | -8,875 |
Research & Development | -1,401 | -1,394 | -1,226 | -1,314 | -1,139 |
Other Operating Expenses | -164 | 25 | -68 | -122 | -219 |
Total Operating Expenses | -13,611 | -12,760 | -11,950 | -11,706 | -10,233 |
Operating Income | 3,832 | 4,528 | 4,506 | 3,207 | 3,663 |
Interest Income | 102 | 113 | 95 | 83 | 42 |
Interest Expense | -833 | -925 | -856 | -363 | -244 |
Total Non-Operating Income (Expense) | -731 | -812 | -761 | -280 | -202 |
Pretax Income | 3,101 | 3,716 | 3,745 | 2,927 | 3,461 |
Provision for Income Taxes | 734 | 824 | 922 | 651 | 750 |
Net Income | 2,367 | 2,892 | 2,823 | 2,276 | 2,711 |
Minority Interest in Earnings | -1 | 1 | 3 | 2 | 15 |
Earnings From Discontinued Operations | -823 | -504 | -1,025 | -192 | -183 |
Net Income to Common | 1,545 | 2,387 | 1,795 | 2,082 | 2,513 |
Net Income Growth | -35.27% | 32.98% | -13.79% | -17.15% | 124.17% |
Shares Outstanding (Basic) | 211 | 217 | 223 | 226 | 235 |
Shares Outstanding (Diluted) | 211 | 217 | 223 | 226 | 235 |
Shares Change (YoY) | -2.72% | -2.65% | -1.27% | -3.75% | -2.07% |
EPS (Basic) | 7.31 | 10.99 | 8.04 | 9.21 | 10.70 |
EPS (Diluted) | 7.31 | 10.99 | 8.04 | 9.21 | 10.70 |
EPS Growth | -33.48% | 36.69% | -12.70% | -13.93% | 128.63% |
Free Cash Flow | 3,200 | 3,504 | 3,815 | 1,975 | 3,031 |
Free Cash Flow Growth | -8.68% | -8.15% | 93.16% | -34.84% | 43.38% |
Free Cash Flow Per Share | 15.14 | 16.13 | 17.10 | 8.74 | 12.91 |
Gross Margin | 75.62% | 76.23% | 75.55% | 74.44% | 75.16% |
Operating Margin | 16.68% | 20.20% | 20.86% | 16.28% | 20.46% |
Profit Margin | 10.30% | 12.90% | 13.07% | 11.55% | 15.14% |
FCF Margin | 13.93% | 15.63% | 17.66% | 10.02% | 16.93% |
EBITDA | 3,832 | 5,963 | 5,799 | 3,207 | 3,663 |
EBITDA Margin | 16.68% | 26.60% | 26.85% | 16.28% | 20.46% |
EBIT | 3,832 | 4,528 | 4,506 | 3,207 | 3,663 |
EBIT Margin | 16.68% | 20.20% | 20.86% | 16.28% | 20.46% |
Effective Tax Rate | 23.67% | 22.17% | 24.62% | 22.24% | 21.67% |