Royal Unibrew A/S (CPH:RBREW)
Denmark flag Denmark · Delayed Price · Currency is DKK
555.00
+4.50 (0.82%)
Apr 1, 2025, 4:59 PM CET

Royal Unibrew Income Statement

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 '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Revenue
15,03612,92711,4878,7467,315
Upgrade
Revenue Growth (YoY)
16.31%12.54%31.34%19.56%-4.90%
Upgrade
Cost of Revenue
8,6487,5336,6184,4903,613
Upgrade
Gross Profit
6,3885,3944,8694,2563,702
Upgrade
Selling, General & Admin
4,4203,7763,3492,5852,187
Upgrade
Operating Expenses
4,4203,7763,3492,5852,187
Upgrade
Operating Income
1,9681,6181,5211,6721,515
Upgrade
Interest Expense
-308-228-60-35-37
Upgrade
Interest & Investment Income
2383-1
Upgrade
Earnings From Equity Investments
-61823733
Upgrade
Currency Exchange Gain (Loss)
-14-18-17-6-7
Upgrade
Other Non Operating Income (Expenses)
-2-12-19-1-
Upgrade
EBT Excluding Unusual Items
1,6611,3861,4301,6671,505
Upgrade
Merger & Restructuring Charges
--10-4.5-19.5-
Upgrade
Gain (Loss) on Sale of Investments
204-360--
Upgrade
Gain (Loss) on Sale of Assets
-30---
Upgrade
Pretax Income
1,8651,4061,7851,6471,505
Upgrade
Income Tax Expense
401311294349307
Upgrade
Earnings From Continuing Operations
1,4641,0951,4911,2981,198
Upgrade
Minority Interest in Earnings
--11-15
Upgrade
Net Income
1,4641,0951,4921,2991,183
Upgrade
Preferred Dividends & Other Adjustments
--360--
Upgrade
Net Income to Common
1,4641,0951,1321,2991,183
Upgrade
Net Income Growth
33.70%-26.61%14.86%9.81%3.59%
Upgrade
Shares Outstanding (Basic)
5050494849
Upgrade
Shares Outstanding (Diluted)
5050494849
Upgrade
Shares Change (YoY)
0.62%1.62%1.23%-1.55%-1.13%
Upgrade
EPS (Basic)
29.3422.0423.1626.8724.09
Upgrade
EPS (Diluted)
29.2021.9023.1026.5024.09
Upgrade
EPS Growth
33.33%-5.20%-12.83%10.01%5.20%
Upgrade
Free Cash Flow
1,4281,1756601,3271,458
Upgrade
Free Cash Flow Per Share
28.5323.6213.4827.4429.68
Upgrade
Dividend Per Share
15.000-14.50014.50013.500
Upgrade
Dividend Growth
---7.41%10.66%
Upgrade
Gross Margin
42.48%41.73%42.39%48.66%50.61%
Upgrade
Operating Margin
13.09%12.52%13.24%19.11%20.71%
Upgrade
Profit Margin
9.74%8.47%9.86%14.85%16.17%
Upgrade
Free Cash Flow Margin
9.50%9.09%5.75%15.17%19.93%
Upgrade
EBITDA
2,6342,1972,0082,0531,863
Upgrade
EBITDA Margin
17.52%16.99%17.48%23.47%25.47%
Upgrade
D&A For EBITDA
666579487381348
Upgrade
EBIT
1,9681,6181,5211,6721,515
Upgrade
EBIT Margin
13.09%12.52%13.24%19.11%20.71%
Upgrade
Effective Tax Rate
21.50%22.12%16.47%21.19%20.40%
Upgrade
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.