Demant
DEMANT.CODemant A/S Price (DEMANT.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
218,970,000
(1.8644)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Demant A/SCurrency: DKK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
3,923,669,000.00
+0% |
3,869,693,000.00
-1% |
4,302,742,000.00
+11% |
4,522,925,000.00
+5% |
5,085,055,000.00
+12% |
5,488,296,000.00
+8% |
5,373,700,000.00
-2% |
5,701,200,000.00
+6% |
6,892,400,000.00
+21% |
8,041,000,000.00
+17% |
8,555,000,000.00
+6% |
9,209,000,000.00
+8% |
9,346,000,000.00
+1% |
10,665,000,000.00
+14% |
12,002,000,000.00
+13% |
13,189,000,000.00
+10% |
13,937,000,000.00
+6% |
14,946,000,000.00
+7% |
14,469,000,000.00
-3% |
18,388,000,000.00
+27% |
19,705,000,000.00
+7% |
22,443,000,000.00
+14% |
22,419,000,000.00
0% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 1,418,389,000.00 | 1,348,438,000.00 | 971,363,000.00 | 878,383,000.00 | 938,608,000.00 | 1,028,530,000.00 | 1,648,300,000.00 | 1,666,300,000.00 | 1,933,900,000.00 | 2,264,000,000.00 | 2,428,000,000.00 | 2,537,000,000.00 | 2,533,000,000.00 | 2,770,000,000.00 | 2,972,000,000.00 | 3,163,000,000.00 | 3,153,000,000.00 | 3,621,000,000.00 | 4,276,000,000.00 | 4,634,000,000.00 | 5,036,000,000.00 | 5,899,000,000.00 | 5,329,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
2,505,280,000.00
+0% |
2,521,255,000.00
+1% |
3,331,379,000.00
+32% |
3,644,542,000.00
+9% |
4,146,447,000.00
+14% |
4,459,766,000.00
+8% |
3,725,400,000.00
-16% |
4,034,900,000.00
+8% |
4,958,500,000.00
+23% |
5,777,000,000.00
+17% |
6,127,000,000.00
+6% |
6,672,000,000.00
+9% |
6,813,000,000.00
+2% |
7,895,000,000.00
+16% |
9,030,000,000.00
+14% |
10,026,000,000.00
+11% |
10,784,000,000.00
+8% |
11,325,000,000.00
+5% |
10,193,000,000.00
-10% |
13,754,000,000.00
+35% |
14,669,000,000.00
+7% |
16,544,000,000.00
+13% |
17,090,000,000.00
+3% |
|
| Gross Profit Ratio | (0.64%) | (0.65%) | (0.77%) | (0.81%) | (0.82%) | (0.81%) | (0.69%) | (0.71%) | (0.72%) | (0.72%) | (0.72%) | (0.72%) | (0.73%) | (0.74%) | (0.75%) | (0.76%) | (0.77%) | (0.76%) | (0.70%) | (0.75%) | (0.74%) | (0.74%) | (0.76%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 272,178,000.00 | 294,893,000.00 | 114,323,000.00 | 166,348,000.00 | 196,851,000.00 | 215,867,000.00 | 532,900,000.00 | 576,000,000.00 | 615,300,000.00 | 633,000,000.00 | 652,000,000.00 | 664,000,000.00 | 680,000,000.00 | 763,000,000.00 | 839,000,000.00 | 919,000,000.00 | 1,009,000,000.00 | 1,120,000,000.00 | 1,261,000,000.00 | 1,350,000,000.00 | 1,314,000,000.00 | 1,410,000,000.00 | 1,394,000,000.00 | |
| General and Administrative | 263,346,000.00 | 242,053,000.00 | -571,651,000.00 | -581,975,000.00 | -640,288,000.00 | -608,236,000.00 | 2,152,600,000.00 | 380,800,000.00 | 449,000,000.00 | 482,000,000.00 | 515,000,000.00 | 551,000,000.00 | 560,000,000.00 | 613,000,000.00 | 676,000,000.00 | 727,000,000.00 | 761,000,000.00 | 851,000,000.00 | 840,000,000.00 | 937,000,000.00 | 1,038,000,000.00 | 1,138,000,000.00 | 1,145,000,000.00 | |
| Selling, General & Admin... | 1,423,558,000.00 | 1,372,491,000.00 | 79,562,000.00 | 89,771,000.00 | 105,851,000.00 | 235,259,000.00 | 2,152,600,000.00 | 2,309,300,000.00 | 2,919,000,000.00 | 3,441,000,000.00 | 3,834,000,000.00 | 4,224,000,000.00 | 4,437,000,000.00 | 5,302,000,000.00 | 6,330,000,000.00 | 6,822,000,000.00 | 7,377,000,000.00 | 8,272,000,000.00 | 7,907,000,000.00 | 9,178,000,000.00 | 10,270,000,000.00 | 11,036,000,000.00 | 11,391,000,000.00 | |
| Selling & Marketing Exp... | 1,160,212,000.00 | 1,130,438,000.00 | 651,213,000.00 | 671,746,000.00 | 746,139,000.00 | 843,495,000.00 | 0.00 | 1,928,500,000.00 | 2,470,000,000.00 | 2,959,000,000.00 | 3,319,000,000.00 | 3,673,000,000.00 | 3,877,000,000.00 | 4,689,000,000.00 | 5,654,000,000.00 | 6,095,000,000.00 | 6,616,000,000.00 | 7,421,000,000.00 | 7,067,000,000.00 | 8,241,000,000.00 | 9,232,000,000.00 | 9,898,000,000.00 | 10,246,000,000.00 | |
| Depreciation and Amortiz... | 330,000.00 | 435,000.00 | 136,171,000.00 | 133,568,000.00 | 165,373,000.00 | 104,777,000.00 | -147,100,000.00 | 191,900,000.00 | 0.00 | 40,000,000.00 | 233,000,000.00 | 277,000,000.00 | 264,000,000.00 | 296,000,000.00 | 378,000,000.00 | 373,000,000.00 | 410,000,000.00 | 924,000,000.00 | 1,011,000,000.00 | 1,013,000,000.00 | 1,176,000,000.00 | 1,293,000,000.00 | 1,435,000,000.00 | |
| Other Expenses | -607,000.00 | -1,675,000.00 | 2,136,237,000.00 | 2,299,183,000.00 | 2,577,490,000.00 | 2,812,125,000.00 | -178,900,000.00 | 0.00 | -5,700,000.00 | -6,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -100,000,000.00 | 0.00 | -99,000,000.00 | 0.00 | -50,000,000.00 | -99,000,000.00 | |
| Total Operating Expenses | 1,695,129,000.00 | 1,665,709,000.00 | 2,330,122,000.00 | 2,555,302,000.00 | 2,880,192,000.00 | 3,263,251,000.00 | 2,506,600,000.00 | 2,885,300,000.00 | 3,528,600,000.00 | 4,068,000,000.00 | 4,486,000,000.00 | 4,888,000,000.00 | 5,117,000,000.00 | 6,065,000,000.00 | 7,169,000,000.00 | 7,741,000,000.00 | 8,386,000,000.00 | 9,292,000,000.00 | 9,168,000,000.00 | 10,429,000,000.00 | 11,584,000,000.00 | 12,396,000,000.00 | 12,686,000,000.00 | |
| Cost and Exponses | 3,113,518,000.00 | 3,014,147,000.00 | 3,301,485,000.00 | 3,433,685,000.00 | 3,818,800,000.00 | 4,291,781,000.00 | 4,154,900,000.00 | 4,551,600,000.00 | 5,462,500,000.00 | 6,332,000,000.00 | 6,914,000,000.00 | 7,425,000,000.00 | 7,650,000,000.00 | 8,835,000,000.00 | 10,141,000,000.00 | 10,904,000,000.00 | 11,539,000,000.00 | 12,913,000,000.00 | 13,444,000,000.00 | 15,063,000,000.00 | 16,620,000,000.00 | 18,295,000,000.00 | 18,015,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
810,151,000.00
+0% |
855,546,000.00
+6% |
1,003,720,000.00
+17% |
1,102,814,000.00
+10% |
1,270,596,000.00
+15% |
1,267,643,000.00
0% |
1,218,800,000.00
-4% |
1,149,400,000.00
-6% |
1,429,900,000.00
+24% |
1,709,000,000.00
+20% |
1,653,000,000.00
-3% |
1,784,000,000.00
+8% |
1,761,000,000.00
-1% |
1,878,000,000.00
+7% |
1,942,000,000.00
+3% |
2,338,000,000.00
+20% |
2,532,000,000.00
+8% |
2,151,000,000.00
-15% |
1,530,000,000.00
-29% |
3,445,000,000.00
+125% |
3,207,000,000.00
-7% |
4,148,000,000.00
+29% |
4,404,000,000.00
+6% |
|
| Operating Income Ratio | (0.21%) | (0.22%) | (0.23%) | (0.24%) | (0.25%) | (0.23%) | (0.23%) | (0.20%) | (0.21%) | (0.21%) | (0.19%) | (0.19%) | (0.19%) | (0.18%) | (0.16%) | (0.18%) | (0.18%) | (0.14%) | (0.11%) | (0.19%) | (0.16%) | (0.18%) | (0.20%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 10,927,000.00 | 14,775,000.00 | 17,890,000.00 | 23,399,000.00 | 29,300,000.00 | 29,100,000.00 | 31,900,000.00 | 40,000,000.00 | 43,000,000.00 | 42,000,000.00 | 36,000,000.00 | 41,000,000.00 | 40,000,000.00 | 43,000,000.00 | 37,000,000.00 | 39,000,000.00 | 33,000,000.00 | 38,000,000.00 | 56,000,000.00 | -53,000,000.00 | 101,000,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 49,338,000.00 | 51,925,000.00 | 65,288,000.00 | 102,509,000.00 | 168,700,000.00 | 89,200,000.00 | 148,000,000.00 | 143,000,000.00 | 98,000,000.00 | 54,000,000.00 | 40,000,000.00 | 40,000,000.00 | 59,000,000.00 | 69,000,000.00 | 98,000,000.00 | 163,000,000.00 | 117,000,000.00 | 109,000,000.00 | 195,000,000.00 | 559,000,000.00 | 652,000,000.00 | |
| Total Other Income/Exp... | -30,784,000.00 | -28,213,000.00 | -38,580,000.00 | -36,792,000.00 | -57,097,000.00 | -96,843,000.00 | -139,400,000.00 | -94,300,000.00 | -116,000,000.00 | -103,000,000.00 | -125,000,000.00 | -120,000,000.00 | -70,000,000.00 | -69,000,000.00 | -101,000,000.00 | -111,000,000.00 | -164,000,000.00 | -240,000,000.00 | -194,000,000.00 | -322,000,000.00 | -280,000,000.00 | -754,000,000.00 | -688,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 810,481,000.00 | 855,981,000.00 | 1,139,041,000.00 | 1,242,698,000.00 | 1,437,230,000.00 | 1,418,241,000.00 | 1,214,300,000.00 | 1,341,300,000.00 | 1,462,000,000.00 | 1,902,000,000.00 | 1,885,000,000.00 | 2,003,000,000.00 | 1,936,000,000.00 | 2,172,000,000.00 | 2,275,000,000.00 | 2,704,000,000.00 | 2,742,000,000.00 | 2,880,000,000.00 | 2,407,000,000.00 | 4,463,000,000.00 | 4,176,000,000.00 | 5,218,000,000.00 | 5,803,000,000.00 | |
| EBITDA ratio | (0.21%) | (0.22%) | (0.26%) | (0.27%) | (0.28%) | (0.25%) | (0.20%) | (0.24%) | (0.21%) | (0.22%) | (0.22%) | (0.22%) | (0.22%) | (0.20%) | (0.19%) | (0.20%) | (0.21%) | (0.20%) | (0.17%) | (0.24%) | (0.22%) | (0.23%) | (0.26%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 779,367,000.00 | 827,333,000.00 | 965,140,000.00 | 1,066,022,000.00 | 1,209,217,000.00 | 1,170,779,000.00 | 903,000,000.00 | 1,055,100,000.00 | 1,314,400,000.00 | 1,606,000,000.00 | 1,521,000,000.00 | 1,712,000,000.00 | 1,691,000,000.00 | 1,809,000,000.00 | 1,841,000,000.00 | 2,227,000,000.00 | 2,368,000,000.00 | 1,911,000,000.00 | 1,336,000,000.00 | 3,243,000,000.00 | 2,927,000,000.00 | 3,394,000,000.00 | 3,716,000,000.00 | |
| Income Before Tax Ratio | (0.20%) | (0.21%) | (0.22%) | (0.24%) | (0.24%) | (0.21%) | (0.17%) | (0.19%) | (0.19%) | (0.20%) | (0.18%) | (0.19%) | (0.18%) | (0.17%) | (0.15%) | (0.17%) | (0.17%) | (0.13%) | (0.09%) | (0.18%) | (0.15%) | (0.15%) | (0.17%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 200,802,000.00 | 209,052,000.00 | 248,235,000.00 | 275,436,000.00 | 308,471,000.00 | 276,300,000.00 | 220,600,000.00 | 260,200,000.00 | 326,000,000.00 | 407,000,000.00 | 370,000,000.00 | 401,000,000.00 | 364,000,000.00 | 370,000,000.00 | 377,000,000.00 | 468,000,000.00 | 538,000,000.00 | 444,000,000.00 | 202,000,000.00 | 715,000,000.00 | 651,000,000.00 | 839,000,000.00 | 824,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 578,565,000.00
+0% |
618,281,000.00
+7% |
716,905,000.00
+16% |
790,586,000.00
+10% |
900,746,000.00
+14% |
894,479,000.00
-1% |
682,400,000.00
-24% |
794,900,000.00
+16% |
988,400,000.00
+24% |
1,199,000,000.00
+21% |
1,153,000,000.00
-4% |
1,310,000,000.00
+14% |
1,326,000,000.00
+1% |
1,436,000,000.00
+8% |
1,459,000,000.00
+2% |
1,754,000,000.00
+20% |
1,823,000,000.00
+4% |
1,462,000,000.00
-20% |
1,121,000,000.00
-23% |
2,513,000,000.00
+124% |
2,082,000,000.00
-17% |
1,795,000,000.00
-14% |
2,387,000,000.00
+33% |
|
| Net Income Ratio | (0.15%) | (0.16%) | (0.17%) | (0.17%) | (0.18%) | (0.16%) | (0.13%) | (0.14%) | (0.14%) | (0.15%) | (0.13%) | (0.14%) | (0.14%) | (0.13%) | (0.12%) | (0.13%) | (0.13%) | (0.10%) | (0.08%) | (0.14%) | (0.11%) | (0.08%) | (0.11%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 1.58 | 1.76 | 2.14 | 2.44 | 2.88 | 2.96 | 2.32 | 2.72 | 3.38 | 4.12 | 4.04 | 4.54 | 4.76 | 5.30 | 5.53 | 6.84 | 7.32 | 6.00 | 4.68 | 10.70 | 9.21 | 8.04 | 10.90 | |
| Diluted EPS | 1.58 | 1.76 | 2.14 | 2.44 | 2.88 | 2.96 | 2.32 | 2.72 | 3.38 | 4.12 | 4.04 | 4.54 | 4.76 | 5.30 | 5.53 | 6.84 | 7.32 | 6.00 | 4.68 | 10.70 | 9.21 | 8.04 | 10.90 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 366,574,285.00 | 349,768,375.00 | 335,263,510.00 | 325,126,540.00 | 313,771,950.00 | 303,100,000.00 | 294,000,000.00 | 291,500,000.00 | 292,000,000.00 | 291,000,000.00 | 285,000,000.00 | 283,100,000.00 | 278,150,000.00 | 270,130,000.00 | 263,750,000.00 | 256,560,000.00 | 249,140,000.00 | 243,550,000.00 | 239,780,000.00 | 234,820,000.00 | 226,010,000.00 | 223,130,000.00 | 218,970,000.00 | |
| Diluted Share Outstanding | 366,574,285.00 | 349,768,375.00 | 335,263,510.00 | 325,126,540.00 | 313,771,950.00 | 303,100,000.00 | 294,000,000.00 | 291,500,000.00 | 292,000,000.00 | 291,000,000.00 | 285,000,000.00 | 283,100,000.00 | 278,150,000.00 | 270,130,000.00 | 263,750,000.00 | 256,560,000.00 | 249,140,000.00 | 243,550,000.00 | 239,780,000.00 | 234,820,000.00 | 226,010,000.00 | 223,130,000.00 | 218,970,000.00 | |