| DKK | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 7.51B | 7.55B | 7.43B | 5.39B |
| YoY Growth | -0.5% | +1.5% | +37.9% | — |
| Gross Profit | — | — | — | — |
| Gross Margin | — | — | — | — |
| R&D | — | — | — | — |
| SG&A | 1.34B | 1.15B | 1.05B | 1.07B |
| EBIT | — | — | — | — |
| EBIT Margin | — | — | — | — |
| D&A | 122.00M | 111.00M | 101.00M | 115.00M |
| EBITDA | — | — | — | — |
| EBITDA Margin | — | — | — | — |
| Net Income | 1.89B | 2.76B | 3.34B | 1.90B |
| Net Margin | 25.2% | 36.6% | 45.0% | 35.3% |
| EPS (diluted) | DKK 34.80 | DKK 50.90 | DKK 58.80 | DKK 32.20 |
| Shares (dil., M) | 52 | 53 | 55 | 58 |
| Gross Margin | — |
|---|---|
| EBITDA Margin | — |
| EBIT Margin | — |
| Net Margin | 25.2% |
| FCF Margin | 85.6% |
| ROIC | — |
|---|---|
| ROCE | — |
| ROE | 5.0% |
| ROA | 0.6% |
| Asset Turnover | 0.02× |
| FCF / Net Income | 339.8% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 0.69× |
| Metric | 3yr |
|---|---|
| Revenue | 11.7% |
| EPS | 2.6% |
| FCF | 14.4% |
| Dividend | — |
| Float | 100.5% |
|---|---|
| Shares Out. | 85.3M |
| Insiders % | — |
| Institutions % | — |
| Institutions (of float) | — |
| Institution holders | — |
| Insider net buy 6M | — |
| Cash & ST Invest. | DKK 67.0B |
|---|---|
| Total Debt | DKK 24.9B |
| Net Cash / (Debt) | DKK 5.6B |
| Total Assets | DKK 341.9B |
| Total Equity | DKK 37.6B |
| Goodwill & Intang. | DKK 9.1B |
| Tangible Book Value | DKK 28.5B |
| NCAV (Graham) | — |
| Tangible Book/sh | DKK 333.76 |
| NCAV/sh | — |
| D/E Ratio | 0.66× |
|---|---|
| Net Debt / EBITDA | — |
| Interest Coverage | — |
| Current Ratio | — |
| Quick Ratio | — |
| Capex | DKK 84.0M |
|---|---|
| Capex / Revenue | 1.1% |
| SBC | — |
| Dividends Paid | DKK 1.4B |
| Buybacks | — |
| Annual DPS | DKK 25.00 |
|---|---|
| Yield (fwd) | 4.70% |
| Payout Ratio | 77.2% |
| Ex-div Date | 2026-03-20 |
| P/E vs 4Y | 15.2× |
|---|---|
| Div yield vs 10Y | 460.0%vs 0.0% median |
| Gross Margin | — |
|---|---|
| EBITDA Margin | — |
| EBIT Margin | — |
| Net Margin | 25.2% |
| FCF Margin | 85.6% |
| ROIC | — |
|---|---|
| ROCE | — |
| ROE | 5.0% |
| ROA | 0.6% |
| Asset Turnover | 0.02× |
| FCF / Net Income | 339.8% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 0.69× |
| Metric | 3yr |
|---|---|
| Revenue | 11.7% |
| EPS | 2.6% |
| FCF | 14.4% |
| Dividend | — |
| Float | 100.5% |
|---|---|
| Shares Out. | 85.3M |
| Insiders % | — |
| Institutions % | — |
| Institutions (of float) | — |
| Institution holders | — |
| Insider net buy 6M | — |
| DKK | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 7.51B | 7.55B | 7.43B | 5.39B |
| YoY Growth | -0.5% | +1.5% | +37.9% | — |
| Gross Profit | — | — | — | — |
| Gross Margin | — | — | — | — |
| R&D | — | — | — | — |
| SG&A | 1.34B | 1.15B | 1.05B | 1.07B |
| EBIT | — | — | — | — |
| EBIT Margin | — | — | — | — |
| D&A | 122.00M | 111.00M | 101.00M | 115.00M |
| EBITDA | — | — | — | — |
| EBITDA Margin | — | — | — | — |
| Net Income | 1.89B | 2.76B | 3.34B | 1.90B |
| Net Margin | 25.2% | 36.6% | 45.0% | 35.3% |
| EPS (diluted) | DKK 34.80 | DKK 50.90 | DKK 58.80 | DKK 32.20 |
| Shares (dil., M) | 52 | 53 | 55 | 58 |
| Cash & ST Invest. | DKK 67.0B |
|---|---|
| Total Debt | DKK 24.9B |
| Net Cash / (Debt) | DKK 5.6B |
| Total Assets | DKK 341.9B |
| Total Equity | DKK 37.6B |
| Goodwill & Intang. | DKK 9.1B |
| Tangible Book Value | DKK 28.5B |
| NCAV (Graham) | — |
| Tangible Book/sh | DKK 333.76 |
| NCAV/sh | — |
| D/E Ratio | 0.66× |
|---|---|
| Net Debt / EBITDA | — |
| Interest Coverage | — |
| Current Ratio | — |
| Quick Ratio | — |
| Capex | DKK 84.0M |
|---|---|
| Capex / Revenue | 1.1% |
| SBC | — |
| Dividends Paid | DKK 1.4B |
| Buybacks | — |
| Annual DPS | DKK 25.00 |
|---|---|
| Yield (fwd) | 4.70% |
| Payout Ratio | 77.2% |
| Ex-div Date | 2026-03-20 |
| P/E vs 4Y | 15.2× |
|---|---|
| Div yield vs 10Y | 460.0%vs 0.0% median |