Scandinavian Tobacco Group A/S (CPH:STG)
Denmark · Delayed Price · Currency is DKK 89.10
-3.00 (-3.26%)
Nov 14, 2025, 4:59 PM CET
CPH:STG Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 2015 - 2019 |
| 9,150 | 9,202 | 8,731 | 8,762 | 8,233 | 8,006 | Upgrade | |
Revenue Growth (YoY) | 1.45% | 5.40% | -0.36% | 6.43% | 2.83% | 19.15% | Upgrade |
Cost of Revenue | 5,008 | 4,924 | 4,527 | 4,455 | 4,120 | 4,294 | Upgrade |
Gross Profit | 4,142 | 4,279 | 4,204 | 4,307 | 4,113 | 3,712 | Upgrade |
Selling, General & Admin | 2,279 | 2,258 | 2,121 | 2,044 | 1,919 | 1,894 | Upgrade |
Amortization of Goodwill & Intangibles | 193.9 | 183.5 | 174 | 168.5 | 161.2 | 167 | Upgrade |
Operating Expenses | 2,719 | 2,678 | 2,496 | 2,397 | 2,283 | 2,300 | Upgrade |
Operating Income | 1,424 | 1,601 | 1,708 | 1,911 | 1,830 | 1,413 | Upgrade |
Interest Expense | -282.9 | -200.9 | -152.1 | -98.1 | -77.2 | -96.3 | Upgrade |
Interest & Investment Income | - | 3.1 | 4.2 | 1.7 | 0.6 | 2 | Upgrade |
Earnings From Equity Investments | 22.9 | 25.4 | 29.4 | 40.4 | 31.5 | 18.7 | Upgrade |
Currency Exchange Gain (Loss) | 12.7 | 12.7 | 12.3 | -3.5 | 20.3 | 54.9 | Upgrade |
Other Non Operating Income (Expenses) | 64.6 | 55.5 | -18.5 | -169.6 | -0.7 | -5.4 | Upgrade |
EBT Excluding Unusual Items | 1,241 | 1,497 | 1,584 | 1,682 | 1,805 | 1,387 | Upgrade |
Merger & Restructuring Charges | -18.7 | - | -40.4 | 103.6 | -37.7 | -486.3 | Upgrade |
Gain (Loss) on Sale of Assets | 1.7 | 1.7 | -0.4 | 139.5 | 18.3 | - | Upgrade |
Asset Writedown | - | - | - | - | 2.4 | 51.1 | Upgrade |
Other Unusual Items | -274.7 | -279 | -52 | -68.3 | -19.4 | - | Upgrade |
Pretax Income | 949.1 | 1,219 | 1,491 | 1,857 | 1,769 | 951.4 | Upgrade |
Income Tax Expense | 222.3 | 279.6 | 308.4 | 380.2 | 377.9 | 273.5 | Upgrade |
Net Income | 726.8 | 939.7 | 1,182 | 1,476 | 1,391 | 677.9 | Upgrade |
Net Income to Common | 726.8 | 939.7 | 1,182 | 1,476 | 1,391 | 677.9 | Upgrade |
Net Income Growth | -26.34% | -20.53% | -19.91% | 6.16% | 105.13% | -9.34% | Upgrade |
Shares Outstanding (Basic) | 79 | 82 | 87 | 91 | 95 | 99 | Upgrade |
Shares Outstanding (Diluted) | 79 | 82 | 87 | 91 | 96 | 100 | Upgrade |
Shares Change (YoY) | -6.88% | -5.20% | -4.60% | -5.06% | -3.98% | -0.28% | Upgrade |
EPS (Basic) | 9.24 | 11.45 | 13.65 | 16.30 | 14.59 | 6.82 | Upgrade |
EPS (Diluted) | 9.23 | 11.40 | 13.60 | 16.20 | 14.50 | 6.80 | Upgrade |
EPS Growth | -20.49% | -16.18% | -16.05% | 11.72% | 113.23% | -9.33% | Upgrade |
Free Cash Flow | 1,044 | 963.1 | 1,148 | 1,128 | 1,355 | 1,429 | Upgrade |
Free Cash Flow Per Share | 13.26 | 11.72 | 13.25 | 12.42 | 14.16 | 14.34 | Upgrade |
Dividend Per Share | 8.500 | 8.500 | 8.400 | 8.250 | 7.500 | 6.500 | Upgrade |
Dividend Growth | 1.19% | 1.19% | 1.82% | 10.00% | 15.38% | 6.56% | Upgrade |
Gross Margin | 45.27% | 46.49% | 48.15% | 49.16% | 49.96% | 46.37% | Upgrade |
Operating Margin | 15.56% | 17.40% | 19.57% | 21.81% | 22.23% | 17.65% | Upgrade |
Profit Margin | 7.94% | 10.21% | 13.54% | 16.85% | 16.89% | 8.47% | Upgrade |
Free Cash Flow Margin | 11.41% | 10.47% | 13.15% | 12.88% | 16.46% | 17.85% | Upgrade |
EBITDA | 1,763 | 1,921 | 1,992 | 2,171 | 2,108 | 1,713 | Upgrade |
EBITDA Margin | 19.27% | 20.87% | 22.81% | 24.77% | 25.61% | 21.40% | Upgrade |
D&A For EBITDA | 339.9 | 320 | 283.3 | 260 | 277.8 | 300.4 | Upgrade |
EBIT | 1,424 | 1,601 | 1,708 | 1,911 | 1,830 | 1,413 | Upgrade |
EBIT Margin | 15.56% | 17.40% | 19.57% | 21.81% | 22.23% | 17.65% | Upgrade |
Effective Tax Rate | 23.42% | 22.93% | 20.69% | 20.48% | 21.37% | 28.75% | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.