Scandinavian
STG.COScandinavian Tobacco Group Price (STG.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
82,162,000
(5.1992)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Scandinavian Tobacco Group A/SCurrency: DKK
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,978,000,000.00
+0% |
5,925,300,000.00
-1% |
6,126,000,000.00
+3% |
6,732,300,000.00
+10% |
6,745,600,000.00
+0% |
6,463,500,000.00
-4% |
6,717,500,000.00
+4% |
6,870,300,000.00
+2% |
8,005,900,000.00
+17% |
8,232,700,000.00
+3% |
8,762,200,000.00
+6% |
8,730,900,000.00
0% |
9,202,010,000.00
+5% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,986,500,000.00 | 3,010,800,000.00 | 3,178,700,000.00 | 3,493,600,000.00 | 3,520,700,000.00 | 3,368,200,000.00 | 3,516,600,000.00 | 3,556,400,000.00 | 4,293,700,000.00 | 4,119,600,000.00 | 4,454,900,000.00 | 4,526,800,000.00 | 4,923,600,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,991,500,000.00
+0% |
2,914,500,000.00
-3% |
2,947,300,000.00
+1% |
3,238,700,000.00
+10% |
3,224,900,000.00
0% |
3,095,300,000.00
-4% |
3,200,900,000.00
+3% |
3,313,900,000.00
+4% |
3,712,200,000.00
+12% |
4,113,100,000.00
+11% |
4,307,300,000.00
+5% |
4,204,100,000.00
-2% |
4,278,410,000.00
+2% |
||||||
| Gross Profit Ratio | (0.50%) | (0.49%) | (0.48%) | (0.48%) | (0.48%) | (0.48%) | (0.48%) | (0.48%) | (0.46%) | (0.50%) | (0.49%) | (0.48%) | (0.46%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| General and Administrative | 1,066,500,000.00 | 1,108,400,000.00 | 1,049,900,000.00 | 1,130,100,000.00 | 1,137,600,000.00 | 1,141,500,000.00 | 1,206,500,000.00 | 1,069,700,000.00 | 1,007,900,000.00 | 1,052,900,000.00 | 1,126,400,000.00 | 0.00 | 0.00 | ||||||
| Selling, General & Admin... | 1,066,500,000.00 | 1,108,400,000.00 | 1,049,900,000.00 | 1,130,100,000.00 | 1,137,600,000.00 | 1,141,500,000.00 | 1,206,500,000.00 | 1,069,700,000.00 | 1,007,900,000.00 | 1,052,900,000.00 | 1,126,400,000.00 | 2,120,800,000.00 | 0.00 | ||||||
| Selling & Marketing Exp... | 0.00 | 1,108,400,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Depreciation and Amortiz... | 369,900,000.00 | 391,200,000.00 | 269,500,000.00 | 305,900,000.00 | 280,600,000.00 | 296,300,000.00 | 300,800,000.00 | 395,500,000.00 | 400,100,000.00 | 359,200,000.00 | 352,200,000.00 | 374,700,000.00 | 419,800,000.00 | ||||||
| Other Expenses | 993,700,000.00 | 1,031,700,000.00 | 1,018,400,000.00 | 1,168,800,000.00 | 1,094,000,000.00 | 1,031,800,000.00 | 1,206,500,000.00 | 1,047,600,000.00 | 1,283,500,000.00 | 1,222,300,000.00 | 1,263,200,000.00 | 0.00 | 4,278,410,000.00 | ||||||
| Total Operating Expenses | 2,060,200,000.00 | 2,140,100,000.00 | 2,068,300,000.00 | 2,298,900,000.00 | 2,231,600,000.00 | 2,173,300,000.00 | 2,413,000,000.00 | 2,117,300,000.00 | 2,291,400,000.00 | 2,275,200,000.00 | 2,389,600,000.00 | 2,120,800,000.00 | 4,278,410,000.00 | ||||||
| Cost and Exponses | 5,046,700,000.00 | 5,150,900,000.00 | 5,247,000,000.00 | 5,792,500,000.00 | 5,752,300,000.00 | 5,541,500,000.00 | 5,929,600,000.00 | 5,673,700,000.00 | 6,585,100,000.00 | 6,394,800,000.00 | 6,844,500,000.00 | 7,012,100,000.00 | 9,202,010,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
935,300,000.00
+0% |
774,700,000.00
-17% |
904,500,000.00
+17% |
971,500,000.00
+7% |
1,026,600,000.00
+6% |
950,300,000.00
-7% |
836,100,000.00
-12% |
1,249,700,000.00
+49% |
1,478,000,000.00
+18% |
1,925,900,000.00
+30% |
1,936,100,000.00
+1% |
1,718,800,000.00
-11% |
0.00
+0% |
||||||
| Operating Income Ratio | (0.16%) | (0.13%) | (0.15%) | (0.14%) | (0.15%) | (0.15%) | (0.12%) | (0.18%) | (0.18%) | (0.23%) | (0.22%) | (0.20%) | (0.00%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 4,100,000.00 | 2,700,000.00 | 4,200,000.00 | 2,200,000.00 | 3,400,000.00 | 3,300,000.00 | 3,900,000.00 | 5,300,000.00 | 2,000,000.00 | 600,000.00 | 1,700,000.00 | 4,200,000.00 | 3,100,000.00 | ||||||
| Interest Expenses | 92,700,000.00 | 90,300,000.00 | 86,800,000.00 | 87,600,000.00 | 90,600,000.00 | 76,200,000.00 | 68,900,000.00 | 75,700,000.00 | 91,400,000.00 | 100,300,000.00 | 114,900,000.00 | 184,200,000.00 | 210,800,000.00 | ||||||
| Total Other Income/Exp... | -88,700,000.00 | -99,000,000.00 | -33,400,000.00 | -70,700,000.00 | -98,400,000.00 | -70,300,000.00 | -119,300,000.00 | -301,100,000.00 | -866,400,000.00 | -425,800,000.00 | -406,600,000.00 | -228,000,000.00 | 1,219,300,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,247,900,000.00 | 1,160,300,000.00 | 1,196,300,000.00 | 1,276,000,000.00 | 1,257,400,000.00 | 1,213,600,000.00 | 1,070,800,000.00 | 1,407,700,000.00 | 1,436,500,000.00 | 2,193,400,000.00 | 2,297,700,000.00 | 2,020,300,000.00 | 1,849,900,000.00 | ||||||
| EBITDA ratio | (0.22%) | (0.20%) | (0.19%) | (0.19%) | (0.20%) | (0.20%) | (0.18%) | (0.26%) | (0.24%) | (0.28%) | (0.26%) | (0.23%) | (0.20%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 842,600,000.00 | 675,700,000.00 | 845,600,000.00 | 883,900,000.00 | 894,900,000.00 | 851,700,000.00 | 716,800,000.00 | 948,600,000.00 | 951,400,000.00 | 1,768,500,000.00 | 1,856,500,000.00 | 1,490,800,000.00 | 1,219,300,000.00 | ||||||
| Income Before Tax Ratio | (0.14%) | (0.11%) | (0.14%) | (0.13%) | (0.13%) | (0.13%) | (0.11%) | (0.14%) | (0.12%) | (0.21%) | (0.21%) | (0.17%) | (0.13%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 224,400,000.00 | 102,900,000.00 | 205,800,000.00 | 216,300,000.00 | 213,400,000.00 | 140,100,000.00 | 51,300,000.00 | 200,900,000.00 | 273,500,000.00 | 377,900,000.00 | 380,200,000.00 | 308,400,000.00 | 279,600,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | 618,200,000.00
+0% |
572,800,000.00
-7% |
639,800,000.00
+12% |
667,600,000.00
+4% |
681,500,000.00
+2% |
711,600,000.00
+4% |
665,500,000.00
-6% |
747,700,000.00
+12% |
677,900,000.00
-9% |
1,390,600,000.00
+105% |
1,476,300,000.00
+6% |
1,182,400,000.00
-20% |
939,700,000.00
-21% |
||||||
| Net Income Ratio | (0.10%) | (0.10%) | (0.10%) | (0.10%) | (0.10%) | (0.11%) | (0.10%) | (0.11%) | (0.08%) | (0.17%) | (0.17%) | (0.14%) | (0.10%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 12.40 | 11.40 | 12.80 | 13.40 | 13.60 | 14.20 | 13.36 | 7.50 | 6.82 | 14.59 | 16.30 | 13.65 | 11.45 | ||||||
| Diluted EPS | 12.40 | 11.40 | 12.80 | 13.40 | 13.60 | 14.20 | 13.34 | 7.48 | 6.80 | 14.53 | 16.25 | 13.64 | 11.44 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 50,000,000.00 | 50,000,000.00 | 50,000,000.00 | 50,000,000.00 | 49,887,500.00 | 49,810,500.00 | 49,816,500.00 | 99,669,000.00 | 99,361,000.00 | 95,302,000.00 | 90,566,000.00 | 86,601,000.00 | 82,062,000.00 | ||||||
| Diluted Share Outstanding | 50,000,000.00 | 50,000,000.00 | 50,000,000.00 | 50,000,000.00 | 49,936,000.00 | 49,867,500.00 | 49,901,500.00 | 99,940,000.00 | 99,659,000.00 | 95,689,000.00 | 90,851,000.00 | 86,668,000.00 | 82,162,000.00 | ||||||