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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 18.46 | 17.16 | 15.63 | 15.41 | 12.23 | 10.72 | 12.65 | 14.39 | 15.66 | 26.46 | |
| 14.34 | 15.37 | 16.34 | 17.64 | 18.54 | 19.62 | 24.39 | 31.81 | 40.85 | 49.62 | |
| 30.18 | 35.25 | 41.89 | 50.55 | 50.27 | 55.36 | 66.67 | 90.96 | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 20.02 | 19.85 | |
| 97.54 | 102.36 | 110.77 | 125.61 | 144.92 | 194.51 | 241.26 | 314.49 | 465.63 | 542.90 | |
| Growth | +4.9% | +8.2% | +13.4% | +15.4% | +34.2% | +24.0% | +30.4% | +48.1% | +16.6% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.52 | 1.47 | 7.46 | 13.68 | 1.47 | 6.48 | 13.11 | 12.02 | |
| n/a | n/a | 0.00 | 3.01 | 2.90 | 12.96 | 24.32 | 20.53 | 89.67 | 118.94 | |
| calc | n/a | n/a | 0.52 | 4.48 | 10.36 | 26.65 | 25.78 | 27.01 | 102.79 | 130.96 |
| 52.27 | 52.54 | 58.93 | 68.02 | 81.60 | 123.76 | 157.77 | 207.93 | 322.14 | 348.86 | |
| Equity | ||||||||||
| 46.11 | 48.98 | 53.41 | 57.82 | 63.77 | 72.00 | 80.59 | 104.84 | 144.45 | 195.30 | |
| 45.27 | 49.82 | 51.84 | 57.59 | 63.33 | 70.75 | 83.49 | 106.56 | 143.49 | 194.05 | |
| Growth | +10.0% | +4.1% | +11.1% | +10.0% | +11.7% | +18.0% | +27.6% | +34.7% | +35.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 15.11 | 10.93 | 1.87 | −15.93 | −13.13 | −12.61 | −87.13 | −104.49 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in DKK as filed; the screener converts to dollars.