715.00
+2.00%
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.
Revenue
DKK 22.62bn
FY2016FY2025
Net income
DKK 876.0m
FY2016FY2025
Free cash flow
DKK 1.94bn
FY2016FY2025
Shareholders' equity
DKK 5.51bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 22.62bn | DKK 21.72bn | DKK 20.24bn | DKK 18.12bn | DKK 14.63bn | DKK 13.30bn | DKK 13.45bn | DKK 12.11bn | DKK 11.19bn | DKK 10.42bn |
| Gross profit | DKK 2.60bn | DKK 2.62bn | DKK 2.53bn | DKK 1.94bn | DKK 1.66bn | DKK 1.61bn | DKK 1.43bn | DKK 1.42bn | DKK 1.26bn | DKK 1.25bn |
| Operating income | DKK 1.13bn | DKK 1.10bn | DKK 1.08bn | DKK 727.0m | DKK 644.0m | DKK 553.4m | DKK 502.6m | DKK 475.3m | DKK 380.5m | DKK 415.8m |
| Net income | DKK 876.0m | DKK 806.0m | DKK 786.0m | DKK 447.0m | DKK 472.0m | DKK 378.3m | DKK 360.1m | DKK 339.8m | DKK 268.2m | DKK 302.2m |
| Diluted earnings per share | 45.39 | 41.55 | 40.04 | 23.07 | 23.79 | 18.86 | 17.84 | 16.67 | 13.15 | 14.82 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | DKK 15.78bn | DKK 14.07bn | DKK 13.38bn | DKK 11.74bn | DKK 8.92bn | DKK 8.59bn | DKK 8.17bn | DKK 7.85bn | DKK 7.03bn | DKK 6.53bn |
| Cash and short-term investments | DKK 1.70bn | DKK 866.0m | DKK 1.06bn | DKK 818.0m | DKK 1.05bn | DKK 1.69bn | DKK 1.07bn | DKK 632.7m | DKK 550.7m | DKK 513.3m |
| Total liabilities | DKK 10.22bn | DKK 9.07bn | DKK 8.98bn | DKK 7.89bn | DKK 5.25bn | DKK 5.28bn | DKK 5.06bn | DKK 4.95bn | DKK 4.33bn | DKK 4.03bn |
| Debt | DKK 1.68bn | DKK 1.80bn | DKK 2.51bn | DKK 1.94bn | DKK 646.0m | DKK 746.2m | DKK 603.5m | DKK 466.5m | DKK 635.1m | DKK 511.1m |
| Shareholders' equity | DKK 5.51bn | DKK 4.95bn | DKK 4.37bn | DKK 3.83bn | DKK 3.66bn | DKK 3.30bn | DKK 3.11bn | DKK 2.89bn | DKK 2.69bn | DKK 2.50bn |
| Shares outstanding | 19m | 19m | 20m | 19m | 20m | 20m | 20m | 20m | 20m | 20m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | DKK 2.79bn | DKK 1.98bn | DKK 1.10bn | DKK 516.0m | DKK 471.0m | DKK 1.59bn | DKK 940.2m | DKK 764.9m | DKK 492.5m | DKK 430.1m |
| Capital spending | −DKK 849.0m | −DKK 846.0m | −DKK 922.0m | −DKK 896.0m | −DKK 743.0m | −DKK 532.6m | −DKK 474.2m | −DKK 475.6m | −DKK 558.5m | −DKK 652.8m |
| Free cash flow | DKK 1.94bn | DKK 1.14bn | DKK 180.0m | −DKK 380.0m | −DKK 272.0m | DKK 1.06bn | DKK 466.0m | DKK 289.3m | −DKK 66.0m | −DKK 222.7m |
| Dividends paid | −DKK 208.0m | −DKK 191.0m | −DKK 152.0m | −DKK 158.0m | −DKK 130.0m | −DKK 111.0m | −DKK 101.4m | −DKK 81.5m | −DKK 81.5m | −DKK 61.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | DKK 6.66bn | DKK 6.07bn | DKK 6.18bn | DKK 6.09bn | DKK 5.75bn | DKK 5.26bn | DKK 5.52bn | DKK 5.47bn |
| Gross profit | DKK 821.0m | DKK 705.0m | DKK 706.0m | DKK 749.0m | DKK 738.0m | DKK 625.0m | DKK 651.0m | DKK 732.0m |
| Operating income | DKK 327.0m | DKK 246.0m | DKK 254.0m | DKK 409.0m | DKK 308.0m | DKK 226.0m | DKK 239.0m | DKK 352.0m |
| Net income | DKK 250.0m | DKK 197.0m | DKK 187.0m | DKK 283.0m | DKK 240.0m | DKK 172.0m | DKK 181.0m | DKK 233.0m |
| Diluted earnings per share | 13.33 | 10.50 | 9.69 | 14.66 | 12.44 | 8.91 | 9.33 | 12.01 |
| Cash from operations | DKK 399.0m | DKK 603.0m | DKK 158.0m | DKK 989.0m | DKK 136.0m | DKK 809.0m | DKK 854.0m | DKK 224.0m |
| Capital spending | −DKK 242.0m | −DKK 221.0m | −DKK 140.0m | −DKK 316.0m | −DKK 159.0m | −DKK 193.0m | −DKK 181.0m | −DKK 365.0m |
| Free cash flow | DKK 157.0m | DKK 382.0m | DKK 18.0m | DKK 673.0m | −DKK 23.0m | DKK 616.0m | DKK 673.0m | −DKK 141.0m |
| Total assets | DKK 19.65bn | DKK 16.96bn | DKK 16.69bn | DKK 15.78bn | DKK 15.33bn | DKK 14.84bn | DKK 14.15bn | DKK 14.07bn |
| Cash and short-term investments | DKK 1.90bn | DKK 2.00bn | DKK 2.23bn | DKK 1.70bn | DKK 1.60bn | DKK 1.63bn | DKK 1.45bn | DKK 866.0m |
| Debt | DKK 2.39bn | DKK 1.68bn | DKK 1.84bn | DKK 1.05bn | DKK 1.53bn | DKK 1.40bn | DKK 1.27bn | DKK 1.25bn |
| Shareholders' equity | DKK 5.87bn | DKK 5.62bn | DKK 5.65bn | DKK 5.51bn | DKK 5.22bn | DKK 5.04bn | DKK 5.08bn | DKK 4.95bn |
Financial ratios
Data as of 29 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 11.5% | 12.1% | 12.5% | 10.7% | 11.4% | 12.1% |
| Operating margin | 5.0% | 5.1% | 5.3% | 4.0% | 4.4% | 4.2% |
| Net margin | 3.9% | 3.7% | 3.9% | 2.5% | 3.2% | 2.8% |
| Return on equity | 15.9% | 16.3% | 18.0% | 11.7% | 12.9% | 11.4% |
| Return on assets | 5.6% | 5.7% | 5.9% | 3.8% | 5.3% | 4.4% |
| Free cash flow yield | 26.1% | 20.2% | 14.3% | 10.1% | 8.5% | 14.7% |
| Revenue growth | 4.1% | 7.3% | 11.7% | 23.8% | 10.0% | -1.2% |
| Earnings growth | 8.7% | 2.5% | 75.8% | -5.3% | 24.8% | 5.1% |
| Current ratio | 1.27x | 1.33x | 1.44x | 1.09x | 1.24x | 1.34x |
| Debt to equity | 0.19x | 0.25x | 0.47x | 0.40x | 0.10x | 0.15x |
| Equity ratio | 34.9% | 35.2% | 32.7% | 32.6% | 41.0% | 38.4% |
| Interest coverage | 15.94x | 10.59x | 17.67x | 25.07x | 33.89x | 24.30x |
| Buybacks as a share of market value | 0.5% | 1.2% | -1.3% | 2.3% | 1.1% | 0.6% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.7% | 11.2% | 8.2% |
| Operating income | 15.9% | 15.4% | 8.8% |
| Net income | 25.1% | 18.3% | 9.1% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 11.8% | 11.7% | 11.7% | 11.6% |
| Operating margin | 5.0% | 4.9% | 4.7% | 4.5% |
| Net margin | 3.8% | 3.5% | 3.4% | 3.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 19.3 | 12.1 | 8.1 | 11.4 | 12.8 | 16.4 | 12.0 | 11.9 | 14.9 | 11.9 |
| Price to sales | 0.8 | 0.5 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 36 years. Last went ex-dividend on 28 Jan 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 12.00 | 11.00 | 10.00 | 8.00 | 8.00 | 6.50 | 5.50 | 5.00 |
- 10-for-1 split · 8 Feb 2016
- 5-for-1 split · 29 Apr 1998
- 6-for-5 split · 25 Jan 1989
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.