Demant A/S (FRA:WDH1)
Germany · Delayed Price · Currency is EUR 30.24
-0.90 (-2.89%)
Last updated: Jan 28, 2026, 8:36 AM CET
Demant 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 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 |
| 22,585 | 22,419 | 21,601 | 19,705 | 17,905 | 14,469 | |
Revenue Growth (YoY) | 2.69% | 3.79% | 9.62% | 10.05% | 23.75% | -3.19% |
Cost of Revenue | 5,458 | 5,329 | 5,281 | 5,036 | 4,447 | 4,276 |
Gross Profit | 17,127 | 17,090 | 16,320 | 14,669 | 13,458 | 10,193 |
Selling, General & Admin | 11,562 | 11,333 | 10,637 | 10,246 | 8,900 | 7,889 |
Research & Development | 1,391 | 1,394 | 1,226 | 1,314 | 1,139 | 1,261 |
Operating Expenses | 12,953 | 12,727 | 11,863 | 11,560 | 10,039 | 9,150 |
Operating Income | 4,174 | 4,363 | 4,457 | 3,109 | 3,419 | 1,043 |
Interest Expense | -624 | -652 | -531 | -191 | -109 | -117 |
Interest & Investment Income | 98 | 101 | 84 | 56 | 38 | 33 |
Earnings From Equity Investments | 82 | 99 | 68 | 122 | 120 | 505 |
Currency Exchange Gain (Loss) | -45 | -45 | -149 | -13 | 2 | 3 |
Other Non Operating Income (Expenses) | -216 | -216 | -165 | -132 | -133 | -113 |
EBT Excluding Unusual Items | 3,469 | 3,650 | 3,764 | 2,951 | 3,337 | 1,354 |
Merger & Restructuring Charges | -24 | -23 | -14 | -15 | -5 | -2 |
Gain (Loss) on Sale of Assets | - | - | - | - | 99 | - |
Other Unusual Items | -47 | 89 | -5 | -9 | 30 | -16 |
Pretax Income | 3,398 | 3,716 | 3,745 | 2,927 | 3,461 | 1,336 |
Income Tax Expense | 730 | 824 | 922 | 651 | 750 | 202 |
Earnings From Continuing Operations | 2,668 | 2,892 | 2,823 | 2,276 | 2,711 | 1,134 |
Earnings From Discontinued Operations | -363 | -504 | -1,025 | -192 | -183 | - |
Net Income to Company | 2,305 | 2,388 | 1,798 | 2,084 | 2,528 | 1,134 |
Minority Interest in Earnings | - | -1 | -3 | -2 | -15 | -13 |
Net Income | 2,305 | 2,387 | 1,795 | 2,082 | 2,513 | 1,121 |
Net Income to Common | 2,305 | 2,387 | 1,795 | 2,082 | 2,513 | 1,121 |
Net Income Growth | -4.48% | 32.98% | -13.79% | -17.15% | 124.17% | -23.32% |
Shares Outstanding (Basic) | 213 | 217 | 223 | 226 | 235 | 240 |
Shares Outstanding (Diluted) | 213 | 217 | 223 | 226 | 235 | 240 |
Shares Change (YoY) | -3.50% | -2.65% | -1.27% | -3.75% | -2.07% | -1.55% |
EPS (Basic) | 10.80 | 10.99 | 8.04 | 9.21 | 10.70 | 4.68 |
EPS (Diluted) | 10.80 | 10.99 | 8.04 | 9.21 | 10.70 | 4.68 |
EPS Growth | -1.01% | 36.60% | -12.66% | -13.93% | 128.89% | -22.08% |
Free Cash Flow | 3,775 | 3,488 | 3,583 | 1,722 | 2,717 | 2,114 |
Free Cash Flow Per Share | 17.69 | 16.06 | 16.06 | 7.62 | 11.57 | 8.82 |
Gross Margin | 75.83% | 76.23% | 75.55% | 74.44% | 75.16% | 70.45% |
Operating Margin | 18.48% | 19.46% | 20.63% | 15.78% | 19.10% | 7.21% |
Profit Margin | 10.21% | 10.65% | 8.31% | 10.57% | 14.04% | 7.75% |
Free Cash Flow Margin | 16.71% | 15.56% | 16.59% | 8.74% | 15.17% | 14.61% |
EBITDA | 4,902 | 5,047 | 5,054 | 3,661 | 3,946 | 1,561 |
EBITDA Margin | 21.70% | 22.51% | 23.40% | 18.58% | 22.04% | 10.79% |
D&A For EBITDA | 727.5 | 684 | 597 | 552 | 527 | 518 |
EBIT | 4,174 | 4,363 | 4,457 | 3,109 | 3,419 | 1,043 |
EBIT Margin | 18.48% | 19.46% | 20.63% | 15.78% | 19.10% | 7.21% |
Effective Tax Rate | 21.48% | 22.17% | 24.62% | 22.24% | 21.67% | 15.12% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.