| DKK | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 56.84B | 56.41B | 53.09B | 44.05B |
| YoY Growth | +0.8% | +6.3% | +20.5% | — |
| Gross Profit | — | — | — | — |
| Gross Margin | — | — | — | — |
| R&D | — | — | — | — |
| SG&A | 7.86B | 8.29B | 8.16B | 9.74B |
| EBIT | — | — | — | — |
| EBIT Margin | — | — | — | — |
| D&A | 991.00M | 1.03B | 4.24B | 4.71B |
| EBITDA | — | — | — | — |
| EBITDA Margin | — | — | — | — |
| Net Income | 23.04B | 23.63B | 21.26B | (4.58B) |
| Net Margin | 40.5% | 41.9% | 40.1% | -10.4% |
| EPS (diluted) | DKK 27.90 | DKK 27.80 | DKK 24.70 | -DKK 5.40 |
| Shares (dil., M) | 827 | 850 | 860 | 863 |
| Gross Margin | — |
|---|---|
| EBITDA Margin | — |
| EBIT Margin | — |
| Net Margin | 40.4% |
| FCF Margin | -36.5% |
| ROIC | — |
|---|---|
| ROCE | — |
| ROE | 12.7% |
| ROA | 0.6% |
| Asset Turnover | 0.02× |
| FCF / Net Income | 89.2% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 2.02× |
| Metric | 3yr |
|---|---|
| Revenue | 8.9% |
| EPS | 6.3% |
| FCF | -85.3% |
| Dividend | — |
| Float | 79.3% |
|---|---|
| Shares Out. | 810.1M |
| Insiders % | — |
| Institutions % | — |
| Institutions (of float) | — |
| Institution holders | — |
| Insider net buy 6M | — |
| Cash & ST Invest. | DKK 568.5B |
|---|---|
| Total Debt | DKK 1.14T |
| Net Cash / (Debt) | -DKK 911.2B |
| Total Assets | DKK 3.75T |
| Total Equity | DKK 181.2B |
| Goodwill & Intang. | DKK 7.9B |
| Tangible Book Value | DKK 173.3B |
| NCAV (Graham) | — |
| Tangible Book/sh | DKK 213.91 |
| NCAV/sh | — |
| D/E Ratio | 6.27× |
|---|---|
| Net Debt / EBITDA | — |
| Interest Coverage | — |
| Current Ratio | — |
| Quick Ratio | — |
| Capex | DKK 2.0B |
|---|---|
| Capex / Revenue | 3.5% |
| SBC | — |
| Dividends Paid | DKK 12.2B |
| Buybacks | DKK 4.8B |
| Annual DPS | DKK 16.94 |
|---|---|
| Yield (fwd) | 5.26% |
| Payout Ratio | 33.5% |
| Ex-div Date | 2026-03-27 |
| P/E vs 4Y | 11.5×vs 7.3× median |
|---|---|
| Div yield vs 10Y | 514.0%vs 2.7% median |
| Gross Margin | — |
|---|---|
| EBITDA Margin | — |
| EBIT Margin | — |
| Net Margin | 40.4% |
| FCF Margin | -36.5% |
| ROIC | — |
|---|---|
| ROCE | — |
| ROE | 12.7% |
| ROA | 0.6% |
| Asset Turnover | 0.02× |
| FCF / Net Income | 89.2% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 2.02× |
| Metric | 3yr |
|---|---|
| Revenue | 8.9% |
| EPS | 6.3% |
| FCF | -85.3% |
| Dividend | — |
| Float | 79.3% |
|---|---|
| Shares Out. | 810.1M |
| Insiders % | — |
| Institutions % | — |
| Institutions (of float) | — |
| Institution holders | — |
| Insider net buy 6M | — |
| DKK | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 56.84B | 56.41B | 53.09B | 44.05B |
| YoY Growth | +0.8% | +6.3% | +20.5% | — |
| Gross Profit | — | — | — | — |
| Gross Margin | — | — | — | — |
| R&D | — | — | — | — |
| SG&A | 7.86B | 8.29B | 8.16B | 9.74B |
| EBIT | — | — | — | — |
| EBIT Margin | — | — | — | — |
| D&A | 991.00M | 1.03B | 4.24B | 4.71B |
| EBITDA | — | — | — | — |
| EBITDA Margin | — | — | — | — |
| Net Income | 23.04B | 23.63B | 21.26B | (4.58B) |
| Net Margin | 40.5% | 41.9% | 40.1% | -10.4% |
| EPS (diluted) | DKK 27.90 | DKK 27.80 | DKK 24.70 | -DKK 5.40 |
| Shares (dil., M) | 827 | 850 | 860 | 863 |
| Cash & ST Invest. | DKK 568.5B |
|---|---|
| Total Debt | DKK 1.14T |
| Net Cash / (Debt) | -DKK 911.2B |
| Total Assets | DKK 3.75T |
| Total Equity | DKK 181.2B |
| Goodwill & Intang. | DKK 7.9B |
| Tangible Book Value | DKK 173.3B |
| NCAV (Graham) | — |
| Tangible Book/sh | DKK 213.91 |
| NCAV/sh | — |
| D/E Ratio | 6.27× |
|---|---|
| Net Debt / EBITDA | — |
| Interest Coverage | — |
| Current Ratio | — |
| Quick Ratio | — |
| Capex | DKK 2.0B |
|---|---|
| Capex / Revenue | 3.5% |
| SBC | — |
| Dividends Paid | DKK 12.2B |
| Buybacks | DKK 4.8B |
| Annual DPS | DKK 16.94 |
|---|---|
| Yield (fwd) | 5.26% |
| Payout Ratio | 33.5% |
| Ex-div Date | 2026-03-27 |
| P/E vs 4Y | 11.5×vs 7.3× median |
|---|---|
| Div yield vs 10Y | 514.0%vs 2.7% median |