STG
COM:ST-GROUP
Scandinavian Tobacco Group
- Stock
Last Close
97.40
25/11 09:29
Market Cap
8.41B
Beta: -
Volume Today
22.84K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 1.63B - | 1.48B 9.42% | 1.75B 18.37% | 1.74B 0.40% | 1.77B 1.49% | 1.50B 15.14% | 1.70B 13.33% | 1.74B 2.38% | 1.81B 3.88% | 1.38B 23.70% | 1.67B 21.34% | 1.72B 2.85% | 1.69B 1.77% | 1.29B 23.98% | 1.78B 38.50% | 1.89B 6.03% | 1.77B 6.45% | 1.46B 17.09% | 1.82B 24.19% | 1.85B 1.53% | 1.74B 5.56% | 1.79B 2.74% | 2.10B 17.07% | 2.23B 6.43% | 1.92B 13.84% | 1.88B 2.05% | 2.16B 14.49% | 2.18B 1.22% | 2.01B 7.78% | 2.28B - | 2.36B 3.70% | 2.18B 7.49% | 1.96B 10.16% | 2.22B 13.34% | 2.27B 1.97% | 2.27B 0.26% | 1.95B 14.34% | 2.37B 21.43% | 2.43B 2.73% | ||
cost of revenue | 829.30M - | 760.30M 8.32% | 877.70M 15.44% | 910.40M 3.73% | 945.20M 3.82% | 760.20M 19.57% | 859.80M 13.10% | 943.10M 9.69% | 957.60M 1.54% | 730.90M 23.67% | 886.90M 21.34% | 875.30M 1.31% | 875.10M 0.02% | 672.30M 23.17% | 926.80M 37.86% | 971.20M 4.79% | 946.30M 2.56% | 779.30M 17.65% | 944.40M 21.19% | 946.80M 0.25% | 885.90M 6.43% | 971.40M 9.65% | 1.16B 19.05% | 1.11B 4.24% | 1.06B 4.73% | 928.20M 12.03% | 1.08B 16.84% | 1.08B 0.41% | 1.03B 4.92% | 1.20B - | 1.19B 1.15% | 1.14B 3.95% | 983.70M 13.93% | 1.18B 20.06% | 1.18B 0.40% | 1.57B 33.66% | 1.42B 9.78% | 1.61B 13.56% | 1.30B 19.01% | ||
gross profit | 800.90M - | 716.30M 10.56% | 870.20M 21.49% | 830.50M 4.56% | 821.70M 1.06% | 739.20M 10.04% | 839.50M 13.57% | 796.60M 5.11% | 849.60M 6.65% | 648M 23.73% | 786.30M 21.34% | 845.60M 7.54% | 815.40M 3.57% | 612.80M 24.85% | 853M 39.20% | 916M 7.39% | 819.10M 10.58% | 684.40M 16.44% | 873.40M 27.62% | 898.90M 2.92% | 857.20M 4.64% | 819.40M 4.41% | 940M 14.72% | 1.12B 19.55% | 867.30M 22.82% | 954.70M 10.08% | 1.07B 12.20% | 1.10B 2.87% | 985.30M 10.58% | 1.07B - | 1.17B 9.12% | 1.04B 11.09% | 979.20M 6.03% | 1.04B 6.60% | 1.09B 4.66% | 702.30M 35.71% | 529.90M 24.55% | 755.10M 42.50% | 1.13B 49.12% | ||
selling and marketing expenses | 295.50M - | ||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 305.20M - | 257.10M 15.76% | 295.20M 14.82% | 247.40M 16.19% | 330.40M 33.55% | 264.40M 19.98% | 304.60M 15.20% | 287.10M 5.75% | 281.50M 1.95% | 248.80M 11.62% | 292.10M 17.40% | 295.50M 1.16% | 305.10M 3.25% | 227.30M 25.50% | 311.50M 37.04% | 341.40M 9.60% | 326.30M 4.42% | 256M 21.54% | 288.90M 12.85% | 298.20M 3.22% | 226.60M 24.01% | 286.10M 26.26% | 216M 24.50% | 277.30M 28.38% | 266.80M 3.79% | 233M 12.67% | 240.30M 3.13% | 279.50M 16.31% | 300.10M 7.37% | 296.50M - | 320.40M 8.06% | 244.10M 23.81% | 262.10M 7.37% | ||||||||
selling general and administrative expenses | 305.20M - | 257.10M 15.76% | 295.20M 14.82% | 247.40M 16.19% | 330.40M 33.55% | 264.40M 19.98% | 304.60M 15.20% | 287.10M 5.75% | 281.50M 1.95% | 248.80M 11.62% | 292.10M 17.40% | 295.50M 1.16% | 305.10M 3.25% | 227.30M 25.50% | 311.50M 37.04% | 341.40M 9.60% | 326.30M 4.42% | 256M 21.54% | 288.90M 12.85% | 298.20M 3.22% | 226.60M 24.01% | 286.10M 26.26% | 216M 24.50% | 277.30M 28.38% | 266.80M 3.79% | 233M 12.67% | 240.30M 3.13% | 279.50M 16.31% | 300.10M 7.37% | 296.50M - | 320.40M 8.06% | 244.10M 23.81% | 262.10M 7.37% | 295.10M - | 295.70M 0.20% | 288.70M 2.37% | |||||
research and development expenses | |||||||||||||||||||||||||||||||||||||||||
other expenses | 286.10M - | 269.50M 5.80% | 273.30M 1.41% | 365M 33.55% | 261M 28.49% | 278M 6.51% | 242.10M 12.91% | 294.60M 21.69% | 279.30M 5.19% | 281.90M 0.93% | 258.20M 8.41% | 252.90M 2.05% | 238.80M 5.58% | 260.80M 9.21% | 283.40M 8.67% | 282.50M 0.32% | 379.80M 34.44% | 286M 24.70% | 284.60M 0.49% | 259.90M 8.68% | 217.10M 16.47% | 311.90M 43.67% | 342M 9.65% | 330.50M 3.36% | 299.10M 9.50% | 285.80M 4.45% | 314.90M 10.18% | 317.30M 0.76% | 304.30M 4.10% | 322M - | 310.40M 3.60% | 321.70M 3.64% | 331.50M 3.05% | 3.60M - | 1.13B - | ||||||
cost and expenses | 1.42B - | 1.29B 9.41% | 1.45B 12.38% | 1.52B 5.30% | 1.54B 0.91% | 1.30B 15.23% | 1.41B 7.98% | 1.52B 8.41% | 1.52B 0.42% | 1.26B 16.91% | 1.44B 13.92% | 1.42B 0.94% | 1.42B 0.33% | 1.16B 18.22% | 1.52B 31.14% | 1.60B 4.82% | 1.65B 3.59% | 1.32B 20.04% | 1.52B 14.88% | 1.50B 0.86% | 1.33B 11.65% | 1.57B 18.04% | 1.71B 9.25% | 1.72B 0.05% | 1.62B 5.50% | 1.45B 10.73% | 1.64B 13.32% | 1.68B 2.26% | 1.63B 2.71% | 1.82B - | 1.82B 0.08% | 1.71B 6.15% | 1.58B 7.69% | 1.80B 14.28% | 1.77B 2.07% | 1.87B 5.78% | 1.71B 8.20% | 1.90B 10.81% | 2.43B 27.96% | ||
operating expenses | 591.30M - | 526.60M 10.94% | 568.50M 7.96% | 612.40M 7.72% | 591.40M 3.43% | 542.40M 8.29% | 546.70M 0.79% | 581.70M 6.40% | 560.80M 3.59% | 530.70M 5.37% | 550.30M 3.69% | 548.40M 0.35% | 543.90M 0.82% | 488.10M 10.26% | 594.90M 21.88% | 623.90M 4.87% | 706.10M 13.18% | 542M 23.24% | 573.50M 5.81% | 558.10M 2.69% | 443.70M 20.50% | 598M 34.78% | 558M 6.69% | 607.80M 8.92% | 565.90M 6.89% | 518.80M 8.32% | 555.20M 7.02% | 596.80M 7.49% | 604.40M 1.27% | 618.50M - | 630.80M 1.99% | 565.80M 10.30% | 593.60M 4.91% | 621.60M 4.72% | 588.90M 5.26% | 295.10M 49.89% | 295.70M 0.20% | 288.70M 2.37% | 1.13B 290.02% | ||
interest expense | 16M - | 22.90M 43.13% | 31.90M 39.30% | 32.70M 2.51% | 12.10M 63.00% | 28.40M 134.71% | 28.80M 1.41% | 24.50M 14.93% | 10.70M 56.33% | 27M 152.34% | 24.80M 8.15% | 26.20M 5.65% | -1.80M 106.87% | 28.70M 1,694.44% | 20.40M 28.92% | 22.20M 8.82% | -2.40M 110.81% | 22.40M 1,033.33% | 31.10M 38.84% | 26.80M 13.83% | -4.60M 117.16% | 57.60M 1,352.17% | 23.40M 59.38% | 23.40M 0% | -13M 155.56% | 24.60M 289.23% | 31.70M 28.86% | 42.10M 32.81% | 1.90M 95.49% | 74.50M - | 88.40M 18.66% | -103.70M 217.31% | 88.10M 184.96% | 65.40M 25.77% | 105.70M 61.62% | 102.30M 3.22% | 69.20M 32.36% | 68.60M 0.87% | 78.40M 14.29% | ||
ebitda | 314M - | 289.50M 7.80% | 375.50M 29.71% | 308.30M 17.90% | 316.10M 2.53% | 280.60M 11.23% | 374.50M 33.46% | 333.30M 11.00% | 279.60M 16.11% | 208.70M 25.36% | 319.30M 52.99% | 400M 25.27% | 296.20M 25.95% | 213.40M 27.95% | 361.80M 69.54% | 392.50M 8.49% | 118.80M 69.73% | 238.10M 100.42% | 411.40M 72.78% | 561.10M 36.39% | 518.60M 7.57% | 452.80M 12.69% | 514.30M 13.58% | 664.10M 29.13% | 374.20M 43.65% | 546.40M 46.02% | 626.10M 14.59% | 661.50M 5.65% | 466.80M 29.43% | 585.80M - | 697.20M 19.02% | 422.20M 39.44% | 538.60M 27.57% | 564.70M 4.85% | 671.40M 18.89% | 504.30M 24.89% | 331.20M 34.32% | 564.70M 70.50% | 579.20M 2.57% | ||
operating income | 241.70M - | 219.30M 9.27% | 304.50M 38.85% | 221.50M 27.26% | 238.20M 7.54% | 211.70M 11.13% | 304.20M 43.69% | 224.60M 26.17% | 246.90M 9.93% | 125.40M 49.21% | 240.70M 91.95% | 318M 32.11% | 243.80M 23.33% | 142.60M 41.51% | 284.90M 99.79% | 292.10M 2.53% | 48M 83.57% | 141.20M 194.17% | 313.40M 121.95% | 361.80M 15.44% | 409.70M 13.24% | 239.40M 41.57% | 407.20M 70.09% | 553M 35.81% | 345.80M 37.47% | 455.60M 31.75% | 536M 17.65% | 557.70M 4.05% | 390M 30.07% | 497.10M - | 607.50M 22.21% | 335M 44.86% | 450.60M 34.51% | 473.30M 5.04% | 572.90M 21.04% | 407.20M 28.92% | 234.20M 42.49% | 466.40M 99.15% | |||
depreciation and amortization | 72.30M - | 70.20M 2.90% | 71M 1.14% | 86.80M 22.25% | 77.90M 10.25% | 68.90M 11.55% | 70.30M 2.03% | 108.70M 54.62% | 32.70M 69.92% | 83.30M 154.74% | 78.60M 5.64% | 82M 4.33% | 52.40M 36.10% | 70.80M 35.11% | 76.90M 8.62% | 100.40M 30.56% | 70.80M 29.48% | 96.90M 36.86% | 98M 1.14% | 199.30M 103.37% | 108.90M 45.36% | 213.40M 95.96% | 107.10M 49.81% | 111.10M 3.73% | 28.40M 74.44% | 90.80M 219.72% | 90.10M 0.77% | 103.80M 15.21% | 76.80M 26.01% | 88.70M - | 89.70M 1.13% | 87.20M 2.79% | 88M 0.92% | 91.40M 3.86% | 98.50M 7.77% | 97.10M 1.42% | 97M 0.10% | 98.30M 1.34% | 117.80M 19.84% | ||
total other income expenses net | -16M - | -22.90M 43.13% | -31.90M 39.30% | -32.70M 2.51% | -12.10M 63.00% | -28.40M 134.71% | -28.80M 1.41% | -24.50M 14.93% | -10.70M 56.33% | -27M 152.34% | -24.80M 8.15% | -26.20M 5.65% | 1.80M 106.87% | -28.70M 1,694.44% | -20.40M 28.92% | -4.10M 79.90% | 2.40M 158.54% | -22.40M 1,033.33% | -51.30M 129.02% | -144.90M 182.46% | -58.90M 59.35% | -213M 261.63% | -101.80M 52.21% | -103.50M 1.67% | -175.70M 69.76% | -41.40M 76.44% | -55.80M 34.78% | -68.40M 22.58% | -5.20M 92.40% | -97.20M - | -115.30M 18.62% | 206.30M 278.92% | -115.30M 155.89% | -81.80M 29.05% | -119.90M 46.58% | -101.50M 15.35% | -80.40M 20.79% | -89.60M 11.44% | 383M 527.46% | ||
income before tax | 225.70M - | 196.40M 12.98% | 272.60M 38.80% | 188.80M 30.74% | 226.10M 19.76% | 183.30M 18.93% | 275.40M 50.25% | 200.10M 27.34% | 236.20M 18.04% | 98.40M 58.34% | 215.90M 119.41% | 291.80M 35.16% | 245.60M 15.83% | 113.90M 53.62% | 264.50M 132.22% | 288M 8.88% | 50.40M 82.50% | 118.80M 135.71% | 262.10M 120.62% | 216.90M 17.25% | 350.80M 61.73% | 26.40M 92.47% | 305.40M 1,056.82% | 449.50M 47.18% | 170.10M 62.16% | 414.20M 143.50% | 480.20M 15.93% | 489.30M 1.90% | 384.80M 21.36% | 399.90M - | 492.20M 23.08% | 541.30M 9.98% | 335.30M 38.06% | 391.50M 16.76% | 453M 15.71% | 305.70M 32.52% | 153.80M 49.69% | 376.80M 144.99% | 383M 1.65% | ||
income tax expense | 47.50M - | 48.40M 1.89% | 66.60M 37.60% | 49.40M 25.83% | 51.90M 5.06% | 45.20M 12.91% | 67.50M 49.34% | 47.90M 29.04% | 52.80M 10.23% | 23.80M 54.92% | 49.40M 107.56% | 68M 37.65% | -1.10M 101.62% | 26M 2,463.64% | 59.20M 127.69% | 66.70M 12.67% | -100.60M 250.82% | 26M 125.84% | 57.40M 120.77% | 45.20M 21.25% | 72.30M 59.96% | 5.70M 92.12% | 51.70M 807.02% | 93.90M 81.62% | 122.20M 30.14% | 89.90M 26.43% | 104.20M 15.91% | 106.20M 1.92% | 77.60M 26.93% | 90M - | 110.70M 23% | 84.30M 23.85% | 75.50M 10.44% | 88M 16.56% | 102M 15.91% | 42.90M 57.94% | 34.10M 20.51% | 88.30M 158.94% | 85.90M 2.72% | ||
net income | 178.20M - | 148M 16.95% | 206M 39.19% | 139.40M 32.33% | 174.20M 24.96% | 138.10M 20.72% | 207.90M 50.54% | 152.20M 26.79% | 183.40M 20.50% | 74.60M 59.32% | 166.50M 123.19% | 223.80M 34.41% | 246.70M 10.23% | 87.90M 64.37% | 205.30M 133.56% | 221.30M 7.79% | 151M 31.77% | 92.80M 38.54% | 204.70M 120.58% | 171.70M 16.12% | 278.50M 62.20% | 20.70M 92.57% | 253.70M 1,125.60% | 355.60M 40.17% | 47.90M 86.53% | 324.30M 577.04% | 376M 15.94% | 383.10M 1.89% | 307.20M 19.81% | 309.80M - | 381.50M 23.14% | 457M 19.79% | 259.80M 43.15% | 303.50M 16.82% | 351M 15.65% | 268M 23.65% | 124.80M 53.43% | 296.80M 137.82% | 297.10M 0.10% | ||
weighted average shs out | 49.33M - | 49.33M 0% | 49.05M 0.58% | 100M 103.88% | 100M 0% | 100M 0% | 49.50M 50.50% | 99.59M 101.19% | 99.59M 0% | 99.59M 0% | 48.97M 50.83% | 99.63M 103.45% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.68M 0.05% | 99.68M 0% | 99.61M 0.07% | 99.17M 0.44% | 97.68M 1.51% | 97.68M 0% | 96.41M 1.30% | 95.78M 0.66% | 94.14M 1.71% | 92.27M 1.99% | 91.12M 1.25% | 90.83M 0.31% | 90.83M 0% | 86.83M 4.41% | 86.71M 0.13% | 85.61M 1.27% | 86.45M 0.98% | 85.37M 1.25% | 80.14M 6.13% | 80.30M 0.19% | |
weighted average shs out dil | 49.33M - | 49.33M 0% | 49.05M 0.58% | 100M 103.88% | 100M 0% | 100M 0% | 49.50M 50.50% | 99.59M 101.19% | 99.59M 0% | 99.59M 0% | 48.97M 50.83% | 99.63M 103.45% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.63M 0% | 99.68M 0.05% | 99.68M 0% | 99.61M 0.07% | 99.17M 0.44% | 97.68M 1.51% | 97.68M 0% | 96.41M 1.30% | 95.78M 0.66% | 94.14M 1.71% | 92.64M 1.60% | 91.12M 1.64% | 90.83M 0.31% | 90.83M 0% | 86.83M 4.41% | 86.71M 0.13% | 87.75M 1.19% | 86.45M 1.48% | 85.37M 1.25% | 84.80M 0.67% | 82.53M 2.68% | |
eps | 3.61 - | 3 16.90% | 4.20 40.00% | 2.80 33.33% | 1.74 37.86% | 2.80 60.92% | 4.20 50.00% | 3 28.57% | 1.84 38.67% | 1.40 23.91% | 3.40 142.86% | 4.40 29.41% | 2.48 43.64% | 1.80 27.42% | 4.20 133.33% | 4.40 4.76% | 1.52 65.45% | 1.80 18.42% | 4 122.22% | 3.40 15.00% | 2.79 17.94% | 0.40 85.66% | 5 1,150.00% | 7.20 44.00% | 0.49 93.19% | 6.60 1,246.94% | 3.90 40.91% | 4 2.56% | 3.26 18.50% | 0 100% | 3.40 Infinity% | 4.20 23.53% | 5.03 19.76% | 3 40.36% | 3.50 16.67% | 4.10 17.14% | 3.10 24.39% | 1.46 52.90% | 3.70 153.42% | 3.70 0% | |
epsdiluted | 3.61 - | 3 16.90% | 4.20 40.00% | 2.80 33.33% | 1.74 37.86% | 2.80 60.92% | 4.20 50.00% | 3 28.57% | 1.84 38.67% | 1.40 23.91% | 3.40 142.86% | 4.40 29.41% | 2.48 43.64% | 1.80 27.42% | 4.20 133.33% | 4.40 4.76% | 1.52 65.45% | 1.80 18.42% | 4 122.22% | 3.40 15.00% | 2.79 17.94% | 0.40 85.66% | 5 1,150.00% | 7.20 44.00% | 0.49 93.19% | 6.60 1,246.94% | 3.90 40.91% | 4 2.56% | 3.26 18.50% | 0 100% | 3.40 Infinity% | 4.20 23.53% | 5.03 19.76% | 3 40.36% | 3.50 16.67% | 4 14.29% | 3.10 22.50% | 1.46 52.90% | 3.50 139.73% | 3.60 2.86% |
All numbers in DKK (except ratios and percentages)