Royal Unibrew A/S (CPH:RBREW)
Denmark · Delayed Price · Currency is DKK 435.80
+2.20 (0.51%)
Aug 26, 2026, 4:59 PM CET
Royal Unibrew 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 |
| 15,816 | 15,723 | 15,036 | 12,927 | 11,487 | 8,746 | |
Revenue Growth | 3.37% | 4.57% | 16.31% | 12.54% | 31.34% | 19.56% |
Cost of Revenue | 8,938 | 8,957 | 8,648 | 7,533 | 6,618 | 4,490 |
Gross Profit | 6,878 | 6,766 | 6,388 | 5,394 | 4,869 | 4,256 |
Selling, General & Admin | 4,609 | 4,564 | 4,420 | 3,776 | 3,349 | 2,585 |
Operating Expenses | 4,609 | 4,564 | 4,420 | 3,776 | 3,349 | 2,585 |
Operating Income | 2,269 | 2,202 | 1,968 | 1,618 | 1,521 | 1,672 |
Interest Expense | -229 | -250 | -308 | -228 | -60 | -35 |
Interest & Investment Income | 13 | 20 | 23 | 8 | 3 | - |
Earnings From Equity Investments | - | 18 | -6 | 18 | 2 | 37 |
Currency Exchange Gain (Loss) | -22 | -22 | -14 | -18 | -17 | -6 |
Other Non Operating Income (Expenses) | -2 | -2 | -2 | -12 | -19 | -1 |
EBT Excluding Unusual Items | 2,029 | 1,966 | 1,661 | 1,386 | 1,430 | 1,667 |
Merger & Restructuring Charges | - | - | - | -10 | -4.5 | -19.5 |
Gain (Loss) on Sale of Investments | - | - | 204 | - | 360 | - |
Gain (Loss) on Sale of Assets | - | - | - | 30 | - | - |
Pretax Income | 2,029 | 1,966 | 1,865 | 1,406 | 1,785 | 1,647 |
Income Tax Expense | 419 | 406 | 401 | 311 | 294 | 349 |
Earnings From Continuing Operations | 1,610 | 1,560 | 1,464 | 1,095 | 1,491 | 1,298 |
Minority Interest in Earnings | - | - | - | - | 1 | 1 |
Net Income | 1,610 | 1,560 | 1,464 | 1,095 | 1,492 | 1,299 |
Preferred Dividends & Other Adjustments | - | - | - | - | 360 | - |
Net Income to Common | 1,610 | 1,560 | 1,464 | 1,095 | 1,132 | 1,299 |
Net Income Growth | 2.94% | 6.56% | 33.70% | -3.27% | -12.86% | 9.81% |
Shares Outstanding (Basic) | 49 | 49 | 50 | 50 | 49 | 48 |
Shares Outstanding (Diluted) | 49 | 50 | 50 | 50 | 49 | 48 |
Shares Change | -1.80% | -0.81% | 0.62% | 1.62% | 1.23% | -1.55% |
EPS (Basic) | 33.01 | 31.57 | 29.34 | 22.04 | 23.16 | 26.87 |
EPS (Diluted) | 32.76 | 31.30 | 29.20 | 21.90 | 23.10 | 26.50 |
EPS Growth | 4.87% | 7.19% | 33.33% | -5.20% | -12.83% | 10.01% |
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 | 1,617 | 1,588 | 1,428 | 1,175 | 660 | 1,327 |
Free Cash Flow Per Share | 32.99 | 31.98 | 28.53 | 23.62 | 13.48 | 27.44 |
Dividend Per Share | 16.000 | 16.000 | 15.000 | - | 14.500 | 14.500 |
Dividend Growth | 6.67% | 6.67% | - | - | 0% | 7.41% |
Gross Margin | 43.49% | 43.03% | 42.48% | 41.73% | 42.39% | 48.66% |
Operating Margin | 14.35% | 14.01% | 13.09% | 12.52% | 13.24% | 19.11% |
Profit Margin | 10.18% | 9.92% | 9.74% | 8.47% | 9.86% | 14.85% |
Free Cash Flow Margin | 10.22% | 10.10% | 9.50% | 9.09% | 5.75% | 15.17% |
EBITDA | 2,995 | 2,885 | 2,605 | 2,197 | 2,008 | 2,053 |
EBITDA Margin | 18.94% | 18.35% | 17.32% | 16.99% | 17.48% | 23.47% |
D&A For EBITDA | 726 | 683 | 637 | 579 | 487 | 381 |
EBIT | 2,269 | 2,202 | 1,968 | 1,618 | 1,521 | 1,672 |
EBIT Margin | 14.35% | 14.01% | 13.09% | 12.52% | 13.24% | 19.11% |
Effective Tax Rate | 20.65% | 20.65% | 21.50% | 22.12% | 16.47% | 21.19% |