Broedrene A & O Johansen A/S AOJ B.CO · DKK

Industrials · Nasdaq Copenhagen · 🇩🇰 Denmark

Compare

106.60

+1.33%

Close of 9 Nov 2026, in DKK

Search any instrument

Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.

At a glance

Figures in DKK, from our data supplier.

FY2025

Revenue

DKK 6.12bn

FY2016FY2025

Net income

DKK 200.7m

FY2016FY2025

Free cash flow

DKK 112.3m

FY2016FY2025

Shareholders' equity

DKK 1.67bn

FY2016FY2025

Income statement

Fiscal years

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Revenue	DKK 6.12bn	DKK 5.43bn	DKK 5.26bn	DKK 5.38bn	DKK 4.80bn	DKK 4.10bn	DKK 3.58bn	DKK 3.37bn	DKK 3.27bn	DKK 2.82bn
Research and development	DKK 28.1m	DKK 23.1m	DKK 15.0m	DKK 21.3m	DKK 20.3m	DKK 20.0m	—	—	—	—
Operating income	DKK 289.5m	DKK 246.1m	DKK 292.2m	DKK 384.6m	DKK 396.5m	DKK 227.6m	DKK 175.9m	DKK 154.8m	DKK 147.2m	DKK 143.3m
Net income	DKK 200.7m	DKK 163.4m	DKK 206.1m	DKK 294.5m	DKK 253.8m	DKK 172.9m	DKK 131.0m	DKK 118.5m	DKK 114.8m	DKK 105.4m
Diluted earnings per share	7.37	6.01	7.58	10.84	9.47	6.42	4.72	4.49	4.10	3.07

Balance sheet

At each fiscal year end

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Total assets	DKK 4.10bn	DKK 3.79bn	DKK 3.24bn	DKK 3.32bn	DKK 2.71bn	DKK 2.38bn	DKK 2.31bn	DKK 2.14bn	DKK 2.17bn	DKK 1.99bn
Cash and short-term investments	DKK 61.4m	DKK 55.4m	DKK 89.5m	DKK 35.0m	DKK 136.9m	DKK 133.2m	DKK 80.4m	DKK 16.6m	DKK 28.6m	DKK 7.3m
Total liabilities	DKK 2.43bn	DKK 2.25bn	DKK 1.77bn	DKK 1.91bn	DKK 1.47bn	DKK 1.35bn	DKK 1.44bn	DKK 1.39bn	DKK 1.51bn	DKK 1.26bn
Debt	DKK 1.11bn	DKK 1.05bn	DKK 611.2m	DKK 577.5m	DKK 331.7m	DKK 348.4m	DKK 574.3m	DKK 646.5m	DKK 859.7m	DKK 613.8m
Shareholders' equity	DKK 1.67bn	DKK 1.54bn	DKK 1.48bn	DKK 1.41bn	DKK 1.24bn	DKK 1.03bn	DKK 870.3m	DKK 756.7m	DKK 655.9m	DKK 732.1m
Shares outstanding	27m	27m	27m	27m	27m	27m	28m	26m	28m	34m

Cash flow

Fiscal years

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Cash from operations	DKK 312.4m	DKK 199.2m	DKK 346.4m	DKK 215.8m	DKK 308.1m	DKK 375.4m	DKK 302.7m	DKK 300.8m	DKK 134.4m	DKK 235.8m
Capital spending	−DKK 200.1m	−DKK 160.3m	−DKK 128.8m	−DKK 205.5m	−DKK 202.9m	−DKK 60.8m	−DKK 44.5m	−DKK 81.5m	−DKK 114.7m	−DKK 81.0m
Free cash flow	DKK 112.3m	DKK 38.9m	DKK 217.7m	DKK 10.3m	DKK 105.2m	DKK 314.6m	DKK 258.3m	DKK 219.2m	DKK 19.7m	DKK 154.8m
Dividends paid	−DKK 81.7m	−DKK 101.9m	−DKK 142.7m	−DKK 122.3m	−DKK 40.8m	−DKK 16.3m	−DKK 16.3m	−DKK 16.3m	−DKK 16.3m	—

Latest quarters

By quarter end

	Jun 2026	Mar 2026	Dec 2025	Sept 2025	Jun 2025	Mar 2025	Dec 2024	Sept 2024
Revenue	DKK 1.67bn	DKK 1.58bn	DKK 1.67bn	DKK 1.47bn	DKK 1.50bn	DKK 1.49bn	DKK 1.55bn	DKK 1.33bn
Operating income	DKK 68.8m	DKK 57.7m	DKK 110.6m	DKK 60.7m	DKK 59.1m	DKK 60.4m	DKK 90.6m	DKK 69.2m
Net income	DKK 47.9m	DKK 42.7m	DKK 81.0m	DKK 39.6m	DKK 39.8m	DKK 40.1m	DKK 61.5m	DKK 46.0m
Diluted earnings per share	1.76	1.57	2.97	1.45	1.46	1.47	2.26	1.69
Cash from operations	DKK 132.0m	−DKK 30.0m	DKK 256.0m	DKK 14.0m	DKK 241.0m	−DKK 199.0m	DKK 389.0m	−DKK 204.0m
Capital spending	−DKK 19.0m	−DKK 68.0m	−DKK 61.0m	−DKK 24.0m	−DKK 46.0m	−DKK 27.0m	−DKK 61.0m	−DKK 17.0m
Free cash flow	DKK 113.0m	−DKK 98.0m	DKK 195.0m	−DKK 10.0m	DKK 195.0m	−DKK 226.0m	DKK 328.0m	−DKK 221.0m
Total assets	DKK 4.39bn	DKK 4.27bn	DKK 4.10bn	DKK 4.12bn	DKK 4.03bn	DKK 3.96bn	DKK 3.79bn	DKK 3.80bn
Cash and short-term investments	DKK 53.4m	DKK 36.0m	DKK 61.4m	DKK 82.6m	DKK 57.8m	DKK 41.0m	DKK 55.4m	DKK 53.8m
Debt	DKK 1.14bn	DKK 1.17bn	DKK 1.04bn	DKK 528.7m	DKK 1.11bn	DKK 1.25bn	DKK 954.3m	DKK 1.27bn
Shareholders' equity	DKK 1.66bn	DKK 1.61bn	DKK 1.67bn	DKK 1.58bn	DKK 1.54bn	DKK 1.50bn	DKK 1.54bn	DKK 1.48bn

Financial ratios

Data as of 26 Oct 2026

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Operating margin	4.7%	4.8%	5.5%	7.1%	6.9%	5.6%
Net margin	3.3%	3.0%	3.9%	5.5%	5.3%	4.2%
Return on equity	12.0%	10.6%	14.0%	20.9%	20.5%	16.8%
Return on assets	4.9%	4.3%	6.4%	8.9%	9.4%	7.3%
Free cash flow yield	18.5%	13.0%	17.2%	15.2%	18.7%	15.9%
Revenue growth	12.7%	3.2%	-2.1%	12.0%	17.1%	14.4%
Earnings growth	22.8%	-20.7%	-30.0%	16.0%	46.8%	32.0%
Current ratio	1.03x	1.10x	1.17x	1.16x	1.05x	1.04x
Debt to equity	0.60x	0.62x	0.37x	0.37x	0.22x	0.30x
Equity ratio	40.7%	40.6%	45.5%	42.4%	45.8%	43.2%
Interest coverage	7.15x	5.35x	10.52x	41.88x	76.39x	32.80x
R&D as a share of sales	0.5%	0.4%	0.3%	0.4%	0.4%	0.5%
Buybacks as a share of market value	-0.2%	0.0%	0.0%	-1.3%	0.4%	3.0%

Growth per year

Compound annual rate

	3 years	5 years	10 years
Revenue	4.4%	8.4%	8.8%
Operating income	-9.0%	4.9%	9.3%
Net income	-12.0%	3.0%	8.6%

Average margins

Over each period

	1 year	3 years	5 years	10 years
Operating margin	4.6%	5.5%	5.9%	5.5%
Net margin	3.2%	3.9%	4.2%	4.0%

Valuation history

At each fiscal year end

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Price to earnings	12.8	13.1	9.3	7.7	14.4	9.4	7.4	6.5	9.8	11.0
Price to sales	0.4	0.4	0.4	0.4	0.8	0.4	0.3	0.2	0.3	0.4

Dividends and splits

Per share, in the currency the company pays

Paid for 9 years. Last went ex-dividend on 23 Mar 2026.

	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Paid in the year	3.75	3.00	3.75	5.25	4.50	1.50	0.60	0.60

10-for-1 split · 28 Mar 2022
10-for-1 split · 30 Mar 2017

Sources and methodology

Data on this tab: Our data supplier
Chart on the Overview: TradingView

Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.

Asset classes

Countries / Regions

Market tools

News & insights

Broedrene A & O Johansen A/S AOJ B.CO · DKK

Search any instrument

At a glance

Income statement

Balance sheet

Cash flow

Latest quarters

Financial ratios

Growth per year

Average margins

Valuation history

Dividends and splits

Sources and methodology