Demant A/S (CPH:DEMANT)
Denmark · Delayed Price · Currency is DKK 285.40
-0.60 (-0.21%)
Aug 28, 2026, 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 | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 24,631 | 22,971 | 22,419 | 21,601 | 19,705 | 17,905 | |
Revenue Growth | 9.06% | 2.46% | 3.79% | 9.62% | 10.05% | 23.75% |
Cost of Revenue | 5,849 | 5,600 | 5,329 | 5,281 | 5,036 | 4,447 |
Gross Profit | 18,782 | 17,371 | 17,090 | 16,320 | 14,669 | 13,458 |
Selling, General & Admin | 13,131 | 12,002 | 11,333 | 10,637 | 10,246 | 8,900 |
Research & Development | 1,414 | 1,401 | 1,394 | 1,226 | 1,314 | 1,139 |
Operating Expenses | 14,545 | 13,403 | 12,727 | 11,863 | 11,560 | 10,039 |
Operating Income | 4,237 | 3,968 | 4,363 | 4,457 | 3,109 | 3,419 |
Interest Expense | -542 | -553 | -652 | -531 | -191 | -109 |
Interest & Investment Income | 90 | 94 | 101 | 84 | 56 | 38 |
Earnings From Equity Investments | 32 | 36 | 99 | 68 | 122 | 120 |
Currency Exchange Gain (Loss) | -48 | -48 | -45 | -149 | -13 | 2 |
Other Non Operating Income (Expenses) | -224 | -224 | -216 | -165 | -132 | -133 |
EBT Excluding Unusual Items | 3,545 | 3,273 | 3,650 | 3,764 | 2,951 | 3,337 |
Merger & Restructuring Charges | -363 | -143 | 301 | -14 | -15 | -5 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 99 |
Other Unusual Items | -5 | -29 | -235 | -5 | -9 | 30 |
Pretax Income | 3,177 | 3,101 | 3,716 | 3,745 | 2,927 | 3,461 |
Income Tax Expense | 755 | 734 | 824 | 922 | 651 | 750 |
Earnings From Continuing Operations | 2,422 | 2,367 | 2,892 | 2,823 | 2,276 | 2,711 |
Earnings From Discontinued Operations | -810 | -823 | -504 | -1,025 | -192 | -183 |
Net Income to Company | 1,612 | 1,544 | 2,388 | 1,798 | 2,084 | 2,528 |
Minority Interest in Earnings | 2 | 1 | -1 | -3 | -2 | -15 |
Net Income | 1,614 | 1,545 | 2,387 | 1,795 | 2,082 | 2,513 |
Net Income to Common | 1,614 | 1,545 | 2,387 | 1,795 | 2,082 | 2,513 |
Net Income Growth | -29.98% | -35.27% | 32.98% | -13.79% | -17.15% | 124.17% |
Shares Outstanding (Basic) | 211 | 211 | 217 | 223 | 226 | 235 |
Shares Outstanding (Diluted) | 211 | 211 | 217 | 223 | 226 | 235 |
Shares Change | -1.10% | -2.72% | -2.65% | -1.27% | -3.75% | -2.07% |
EPS (Basic) | 7.65 | 7.31 | 10.99 | 8.04 | 9.21 | 10.70 |
EPS (Diluted) | 7.64 | 7.31 | 10.99 | 8.04 | 9.21 | 10.70 |
EPS Growth | -29.26% | -33.52% | 36.60% | -12.66% | -13.93% | 128.89% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 3,326 | 3,321 | 3,488 | 3,583 | 1,722 | 2,717 |
Free Cash Flow Per Share | 15.76 | 15.72 | 16.06 | 16.06 | 7.62 | 11.57 |
Gross Margin | 76.25% | 75.62% | 76.23% | 75.55% | 74.44% | 75.16% |
Operating Margin | 17.20% | 17.27% | 19.46% | 20.63% | 15.78% | 19.10% |
Profit Margin | 6.55% | 6.73% | 10.65% | 8.31% | 10.57% | 14.04% |
Free Cash Flow Margin | 13.50% | 14.46% | 15.56% | 16.59% | 8.74% | 15.17% |
EBITDA | 4,972 | 4,686 | 5,047 | 5,054 | 3,661 | 3,946 |
EBITDA Margin | 20.19% | 20.40% | 22.51% | 23.40% | 18.58% | 22.04% |
D&A For EBITDA | 735 | 718 | 684 | 597 | 552 | 527 |
EBIT | 4,237 | 3,968 | 4,363 | 4,457 | 3,109 | 3,419 |
EBIT Margin | 17.20% | 17.27% | 19.46% | 20.63% | 15.78% | 19.10% |
Effective Tax Rate | 23.77% | 23.67% | 22.17% | 24.62% | 22.24% | 21.67% |