Scandinavian Tobacco Group A/S (CPH:STG)
Denmark · Delayed Price · Currency is DKK 71.60
+1.10 (1.56%)
Aug 26, 2026, 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 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 |
| 8,894 | 9,036 | 9,202 | 8,731 | 8,762 | 8,233 | |
Revenue Growth | -3.57% | -1.81% | 5.40% | -0.36% | 6.43% | 2.83% |
Cost of Revenue | 4,944 | 5,035 | 4,924 | 4,527 | 4,455 | 4,120 |
Gross Profit | 3,950 | 4,001 | 4,279 | 4,204 | 4,307 | 4,113 |
Selling, General & Admin | 2,267 | 2,276 | 2,258 | 2,121 | 2,044 | 1,919 |
Amortization of Goodwill & Intangibles | 225.6 | 197 | 183.5 | 174 | 168.5 | 161.2 |
Operating Expenses | 2,749 | 2,725 | 2,678 | 2,496 | 2,397 | 2,283 |
Operating Income | 1,201 | 1,276 | 1,601 | 1,708 | 1,911 | 1,830 |
Interest Expense | -227.3 | -224.7 | -200.9 | -152.1 | -98.1 | -77.2 |
Interest & Investment Income | 3.3 | 3.3 | 3.1 | 4.2 | 1.7 | 0.6 |
Earnings From Equity Investments | 23 | 23.2 | 25.4 | 29.4 | 40.4 | 31.5 |
Currency Exchange Gain (Loss) | -29.1 | -29.1 | 12.7 | 12.3 | -3.5 | 20.3 |
Other Non Operating Income (Expenses) | 111.2 | 26.1 | 55.5 | -18.5 | -169.6 | -0.7 |
EBT Excluding Unusual Items | 1,082 | 1,075 | 1,497 | 1,584 | 1,682 | 1,805 |
Merger & Restructuring Charges | -34.5 | -34.5 | -40.4 | - | 103.6 | -37.7 |
Gain (Loss) on Sale of Assets | 2.8 | 2.8 | 1.7 | -0.4 | 139.5 | 18.3 |
Asset Writedown | - | - | - | - | - | 2.4 |
Other Unusual Items | -196.1 | -165.2 | -238.6 | -92.4 | -68.3 | -19.4 |
Pretax Income | 854.2 | 877.8 | 1,219 | 1,491 | 1,857 | 1,769 |
Income Tax Expense | 203 | 208.4 | 279.6 | 308.4 | 380.2 | 377.9 |
Net Income | 651.2 | 669.4 | 939.7 | 1,182 | 1,476 | 1,391 |
Net Income to Common | 651.2 | 669.4 | 939.7 | 1,182 | 1,476 | 1,391 |
Net Income Growth | -18.25% | -28.76% | -20.53% | -19.91% | 6.16% | 105.13% |
Shares Outstanding (Basic) | 78 | 79 | 82 | 87 | 91 | 95 |
Shares Outstanding (Diluted) | 78 | 79 | 82 | 87 | 91 | 96 |
Shares Change | -1.62% | -4.06% | -5.20% | -4.60% | -5.06% | -3.98% |
EPS (Basic) | 8.31 | 8.50 | 11.45 | 13.65 | 16.30 | 14.59 |
EPS (Diluted) | 8.31 | 8.50 | 11.40 | 13.60 | 16.20 | 14.50 |
EPS Growth | -16.49% | -25.44% | -16.18% | -16.05% | 11.72% | 113.23% |
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 | 723.7 | 596.4 | 963.1 | 1,148 | 1,128 | 1,355 |
Free Cash Flow Per Share | 9.22 | 7.57 | 11.72 | 13.25 | 12.42 | 14.16 |
Dividend Per Share | 4.500 | 4.500 | 8.500 | 8.400 | 8.250 | 7.500 |
Dividend Growth | -47.06% | -47.06% | 1.19% | 1.82% | 10.00% | 15.38% |
Gross Margin | 44.41% | 44.28% | 46.49% | 48.15% | 49.16% | 49.96% |
Operating Margin | 13.50% | 14.12% | 17.40% | 19.57% | 21.81% | 22.23% |
Profit Margin | 7.32% | 7.41% | 10.21% | 13.54% | 16.85% | 16.89% |
Free Cash Flow Margin | 8.14% | 6.60% | 10.47% | 13.15% | 12.88% | 16.46% |
EBITDA | 1,568 | 1,610 | 1,921 | 1,992 | 2,171 | 2,108 |
EBITDA Margin | 17.64% | 17.82% | 20.87% | 22.81% | 24.77% | 25.61% |
D&A For EBITDA | 367.5 | 334.5 | 320 | 283.3 | 260 | 277.8 |
EBIT | 1,201 | 1,276 | 1,601 | 1,708 | 1,911 | 1,830 |
EBIT Margin | 13.50% | 14.12% | 17.40% | 19.57% | 21.81% | 22.23% |
Effective Tax Rate | 23.77% | 23.74% | 22.93% | 20.69% | 20.48% | 21.37% |