Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111.78 | 111.70 | 111.83 | 122.02 | 126.95 | 140.80 | 176.95 | 232.26 | 290.40 | 309.06 |
| Growth | −0.1% | +0.1% | +9.1% | +4.0% | +10.9% | +25.7% | +31.3% | +25.0% | +6.4% | |
| Operating income | 48.43 | 48.97 | 47.25 | 52.48 | 54.13 | 58.64 | 74.81 | 102.57 | 128.34 | 127.66 |
| Net income | 37.93 | 38.13 | 38.63 | 38.95 | 42.14 | 47.76 | 55.53 | 83.68 | 100.99 | 102.43 |
| Growth | +0.5% | +1.3% | +0.8% | +8.2% | +13.3% | +16.3% | +50.7% | +20.7% | +1.4% | |
| EPS, diluted | 14.96 | 15.39 | 15.93 | 16.38 | 18.01 | 10.37 | 12.22 | 18.62 | 22.63 | 23.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 84.6% | 84.2% | 84.2% | 83.5% | 83.5% | 83.2% | 83.9% | 84.6% | 84.7% | 81.0% |
| Operating margin | 43.3% | 43.8% | 42.2% | 43.0% | 42.6% | 41.7% | 42.3% | 44.2% | 44.2% | 41.3% |
| Net margin | 33.9% | 34.1% | 34.5% | 31.9% | 33.2% | 33.9% | 31.4% | 36.0% | 34.8% | 33.1% |
| Free cash flow margin | 36.9% | 30.0% | 31.3% | 31.0% | 36.3% | 34.6% | 37.7% | 35.8% | 25.4% | 19.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 48.31 | 41.17 | 44.62 | 46.78 | 51.95 | 55.00 | 78.89 | 108.91 | 120.97 | 119.10 |
| Capital expenditure | −7.07 | −7.63 | −9.64 | −8.93 | −5.83 | −6.34 | −12.15 | −25.81 | −47.16 | −60.14 |
| Free cash flow | 41.25 | 33.54 | 34.98 | 37.85 | 46.13 | 48.67 | 66.74 | 83.10 | 73.80 | 58.96 |
| Growth | −18.7% | +4.3% | +8.2% | +21.9% | +5.5% | +37.1% | +24.5% | −11.2% | −20.1% | |
| Buybacks | −15.06 | −16.85 | −15.57 | −15.33 | −16.86 | −19.45 | −24.09 | −29.92 | −20.18 | −1.39 |
| Dividends paid | −23.83 | −18.84 | −19.05 | −19.41 | −20.12 | −21.52 | −25.30 | −31.77 | −44.14 | −51.76 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.46 | 17.16 | 15.63 | 15.41 | 12.23 | 10.72 | 12.65 | 14.39 | 15.66 | 26.46 |
| Total debt | n/a | n/a | 0.52 | 4.48 | 10.36 | 26.65 | 25.78 | 27.01 | 102.79 | 130.96 |
| Net cash (debt) | n/a | n/a | 15.11 | 10.93 | 1.87 | −15.93 | −13.13 | −12.61 | −87.13 | −104.49 |
| Shareholders’ equity | 45.27 | 49.82 | 51.84 | 57.59 | 63.33 | 70.75 | 83.49 | 106.56 | 143.49 | 194.05 |
| Debt to equity | n/a | n/a | 0.01 | 0.08 | 0.16 | 0.38 | 0.31 | 0.25 | 0.72 | 0.67 |
In billions of DKK, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021† 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 111.78 | 111.70 | 111.83 | 122.02 | 126.95 | 140.80 | 176.95 | 232.26 | 290.40 | 309.06 | |
| Growth | −0.1% | +0.1% | +9.1% | +4.0% | +10.9% | +25.7% | +31.3% | +25.0% | +6.4% | |
| 17.18 | 17.63 | 17.62 | 20.09 | 20.93 | 23.66 | 28.45 | 35.77 | 44.52 | 58.79 | |
| 94.60 | 94.06 | 94.21 | 101.93 | 106.01 | 117.14 | 148.51 | 196.50 | 245.88 | 250.28 | |
| Growth | −0.6% | +0.2% | +8.2% | +4.0% | +10.5% | +26.8% | +32.3% | +25.1% | +1.8% | |
| 14.56 | 14.01 | 14.81 | 14.22 | 15.46 | 17.77 | 24.05 | 32.44 | 48.06 | 52.04 | |
| 48.43 | 48.97 | 47.25 | 52.48 | 54.13 | 58.64 | 74.81 | 102.57 | 128.34 | 127.66 | |
| Growth | +1.1% | −3.5% | +11.1% | +3.1% | +8.3% | +27.6% | +37.1% | +25.1% | −0.5% | |
| 47.80 | 48.68 | 47.62 | 48.55 | 53.13 | 59.08 | 69.06 | 104.67 | 127.19 | 130.54 | |
| 9.87 | 10.55 | 8.99 | 9.60 | 10.99 | 11.32 | 13.54 | 20.99 | 26.20 | 28.11 | |
| 37.93 | 38.13 | 38.63 | 38.95 | 42.14 | 47.76 | 55.53 | 83.68 | 100.99 | 102.43 | |
| Growth | +0.5% | +1.3% | +0.8% | +8.2% | +13.3% | +16.3% | +50.7% | +20.7% | +1.4% | |
| Per share | ||||||||||
| 14.99 | 15.42 | 15.96 | 16.41 | 18.05 | 10.40 | 12.26 | 18.67 | 22.67 | 23.06 | |
| 14.96 | 15.39 | 15.93 | 16.38 | 18.01 | 10.37 | 12.22 | 18.62 | 22.63 | 23.03 | |
| Growth | +2.9% | +3.5% | +2.8% | +10.0% | −42.4% | +17.8% | +52.4% | +21.5% | +1.8% | |
| 2,530 | 2,473 | 2,420 | 2,374 | 2,334 | 4,593 | 4,531 | 4,483 | 4,454 | 4,443 | |
| 2,535 | 2,478 | 2,424 | 2,379 | 2,340 | 4,606 | 4,545 | 4,495 | 4,463 | 4,448 | |
| Growth | −2.2% | −2.2% | −1.9% | −1.6% | +96.8% | −1.3% | −1.1% | −0.7% | −0.3% | |
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.
Shown in DKK as filed; the screener converts to dollars.