CPH:AOJ-B
Brødrene A & O Johansen A/S
- Stock
Last Close
86.00
02/05 08:51
Market Cap
2.12B
Beta: 1.07
Volume Today
21.36K
Avg: 30.75K
PE Ratio
8.07
PFCF: 12.69
Dividend Yield
7.29%
Payout:58.30%
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 '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 | Dec '24 | Mar '25 | Jun '25 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 612.84M - | 586.96M 4.22% | 610.47M 4.01% | 683.07M 11.89% | 750.70M 9.90% | 788.00M 4.97% | 762.97M 3.18% | 813.20M 6.58% | 904.90M 11.28% | 812.37M 10.23% | 830.21M 2.20% | 813.22M 2.05% | 917.58M 12.83% | 869.57M 5.23% | 848.52M 2.42% | 877.40M 3.40% | 987.20M 12.51% | 970.32M 1.71% | 1.00B 3.29% | 979.72M 2.25% | 1.15B 16.97% | 1.23B 7.38% | 1.19B 3.39% | 1.12B 6.20% | 1.26B 13.41% | 1.25B 1.05% | 1.32B 5.39% | 1.33B 0.79% | 1.47B 10.95% | 1.40B 4.78% | 1.27B 9.84% | 1.23B 2.90% | 1.36B 10.75% | 1.25B 8.12% | 1.30B 4.07% | 1.33B 1.86% | 1.55B 16.92% | 1.49B 4.15% | 1.50B 0.71% | |
cost of revenue | 445.31M - | 426.67M 4.18% | 443.88M 4.03% | 499.37M 12.50% | 549.81M 10.10% | 600.85M 9.28% | 578.50M 3.72% | 625.63M 8.15% | 696.02M 11.25% | 622.47M 10.57% | 625.13M 0.43% | 620.28M 0.78% | 701.72M 13.13% | 665.32M 5.19% | 645.52M 2.98% | 681.76M 5.61% | 759.97M 11.47% | 749.01M 1.44% | 781.86M 4.39% | 761.22M 2.64% | 892.11M 17.20% | 957.19M 7.29% | 922.71M 3.60% | 859.75M 6.82% | 944.21M 9.82% | 956.58M 1.31% | 995.76M 4.10% | 1.02B 2.17% | 1.10B 7.98% | 1.07B 2.51% | 967.40M 9.67% | 946.79M 2.13% | 1.21B 27.37% | 1.13B 6.38% | 1.18B 4.65% | 1.04B 12.17% | 1.18B 13.41% | 1.13B 3.92% | 1.14B 0.66% | |
gross profit | 167.53M - | 160.29M 4.32% | 166.59M 3.93% | 183.71M 10.27% | 200.88M 9.35% | 187.15M 6.84% | 184.47M 1.43% | 187.56M 1.68% | 208.89M 11.37% | 189.90M 9.09% | 205.08M 7.99% | 192.94M 5.92% | 215.86M 11.88% | 204.24M 5.38% | 203.00M 0.61% | 195.63M 3.63% | 227.23M 16.15% | 221.31M 2.60% | 220.42M 0.40% | 218.51M 0.87% | 253.89M 16.19% | 273.35M 7.66% | 266.13M 2.64% | 255.38M 4.04% | 320.40M 25.46% | 294.73M 8.01% | 323.04M 9.61% | 311.85M 3.46% | 376.30M 20.67% | 333.27M 11.43% | 298.65M 10.39% | 282.50M 5.41% | 155.50M 44.96% | 122.01M 21.54% | 120.45M 1.28% | 288.47M 139.49% | 373.64M 29.53% | 355.40M 4.88% | 358.50M 0.87% | |
selling and marketing expenses | ||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 46.81M - | 49.13M 4.97% | 51.67M 5.17% | 53.98M 4.47% | 58.48M 8.34% | 43.07M 26.36% | 41.11M 4.55% | 42.03M 2.25% | 49.18M 17.02% | 45.06M 8.38% | 44.70M 0.81% | 42.41M 5.13% | 44.81M 5.66% | 39.83M 11.11% | 40.53M 1.77% | 38.54M 4.91% | 46.48M 20.59% | 45.33M 2.48% | 42.46M 6.31% | 50.28M 18.40% | 54.30M 7.99% | 50.66M 6.71% | 53.35M 5.31% | 61.56M 15.40% | 106.69M 73.32% | 63.81M 40.19% | 72.00M 12.83% | 74.74M 3.81% | ||||||||||||
selling general and administrative expenses | 46.81M - | 49.13M 4.97% | 51.67M 5.17% | 53.98M 4.47% | 58.48M 8.34% | 43.07M 26.36% | 41.11M 4.55% | 42.03M 2.25% | 49.18M 17.02% | 45.06M 8.38% | 44.70M 0.81% | 42.41M 5.13% | 44.81M 5.66% | 39.83M 11.11% | 40.53M 1.77% | 38.54M 4.91% | 46.48M 20.59% | 45.33M 2.48% | 42.46M 6.31% | 50.28M 18.40% | 54.30M 7.99% | 50.66M 6.71% | 53.35M 5.31% | 61.56M 15.40% | 106.69M 73.32% | 63.81M 40.19% | 72.00M 12.83% | 74.74M 3.81% | 90.10M - | 81.87M 9.13% | 75.73M 7.50% | 81.28M 7.32% | ||||||||
research and development expenses | ||||||||||||||||||||||||||||||||||||||||
other expenses | 86.94M - | 87.48M 0.62% | 91.02M 4.05% | 94.20M 3.50% | 100.73M 6.93% | 103.32M 2.57% | 109.66M 6.13% | 109.72M 0.06% | 122.88M 11.99% | 116.25M 5.39% | 119.71M 2.98% | 112.44M 6.07% | 123.69M 10.01% | 122.08M 1.31% | 121.20M 0.72% | 116.54M 3.85% | 129.05M 10.74% | 124.14M 3.80% | 123.68M 0.37% | 118.42M 4.26% | 131.83M 11.33% | 140.56M 6.62% | 136.29M 3.04% | 118.70M 12.90% | 130.74M 10.14% | 145.99M 11.66% | 158.70M 8.71% | 143.25M 9.73% | 264.35M 84.54% | 243.84M 7.76% | 219.26M - | 283.02M 29.08% | 295M 4.23% | 299.40M 1.49% | ||||||
cost and expenses | 579.05M - | 563.28M 2.72% | 586.57M 4.13% | 647.55M 10.40% | 709.03M 9.49% | 747.24M 5.39% | 729.26M 2.41% | 777.38M 6.60% | 868.07M 11.67% | 783.78M 9.71% | 789.54M 0.73% | 775.13M 1.82% | 870.22M 12.27% | 827.23M 4.94% | 807.26M 2.41% | 836.84M 3.66% | 935.50M 11.79% | 918.47M 1.82% | 948.01M 3.22% | 929.91M 1.91% | 1.08B 15.95% | 1.15B 6.51% | 1.11B 3.14% | 1.04B 6.50% | 1.18B 13.62% | 1.17B 1.29% | 1.23B 5.15% | 1.24B 0.73% | 1.36B 10.32% | 1.31B 3.52% | 1.20B 8.67% | 1.16B 3.64% | 1.30B 12.00% | 1.21B 6.58% | 1.26B 3.83% | 1.26B 0.02% | 1.46B 16.14% | 1.43B 2.34% | 1.44B 0.83% | |
operating expenses | 133.75M - | 136.61M 2.14% | 142.69M 4.45% | 148.18M 3.85% | 159.22M 7.44% | 146.38M 8.06% | 150.76M 2.99% | 151.75M 0.66% | 172.06M 13.38% | 161.31M 6.24% | 164.41M 1.92% | 154.85M 5.82% | 168.50M 8.82% | 161.91M 3.91% | 161.74M 0.11% | 155.08M 4.12% | 175.53M 13.19% | 169.47M 3.45% | 166.15M 1.96% | 168.69M 1.53% | 186.13M 10.33% | 191.21M 2.73% | 189.63M 0.83% | 180.26M 4.94% | 237.44M 31.72% | 209.80M 11.64% | 230.70M 9.96% | 217.99M 5.51% | 264.35M 21.27% | 243.84M 7.76% | 233.51M 4.24% | 210.37M 9.91% | 90.10M 57.17% | 81.87M 9.13% | 75.73M 7.50% | 219.26M 189.51% | 283.02M 29.08% | 295M 4.23% | 299.40M 1.49% | |
interest expense | 1.26M - | 1.16M 7.96% | 1.18M 2.25% | 1.57M 32.46% | 1.71M 9.06% | 2.94M 72.32% | 3.15M 7.03% | 3.26M 3.55% | 3.30M 1.13% | 3.05M 7.54% | 2.99M 2.10% | 3.13M 4.89% | 3.45M 10.15% | 2.23M 35.43% | 1.95M 12.61% | 1.87M 4.00% | 1.68M 10.05% | 2.54M 50.71% | 610K 75.94% | 1.43M 134.92% | 2.51M 75.30% | 1.39M 44.63% | 1.14M 18.26% | 310K 72.74% | 1.64M 427.74% | 964K 41.08% | 2.44M 152.80% | 2.44M 0.04% | 3.48M 42.62% | 7.03M 102.07% | 8.54M 21.51% | 9.59M 12.38% | 8.60M 10.36% | 9.14M 6.30% | 11.03M 20.68% | 12.17M 10.28% | 15.96M 31.17% | 11.60M 27.31% | 10M 13.79% | |
ebitda | 45.59M - | 36.61M 19.70% | 36.08M 1.46% | 50.62M 40.33% | 57.95M 14.47% | 57.49M 0.79% | 51.69M 10.09% | 55.93M 8.21% | 69.03M 23.41% | 56.72M 17.84% | 63.64M 12.21% | 59.01M 7.28% | 69.81M 18.30% | 69.77M 0.06% | 68.08M 2.42% | 66.56M 2.22% | 77.53M 16.47% | 79.19M 2.14% | 81.52M 2.94% | 76.91M 5.66% | 94.69M 23.12% | 108.71M 14.80% | 104.47M 3.90% | 102.93M 1.47% | 115.02M 11.74% | 112.77M 1.96% | 120.47M 6.83% | 122.33M 1.54% | 137.69M 12.56% | 122.87M 10.76% | 93.52M 23.89% | 96.39M 3.07% | 95M 1.44% | 67.69M 28.75% | 74.20M 9.62% | 100.75M 35.77% | 128.63M 27.68% | 94.70M 26.38% | 96.70M 2.11% | |
operating income | 31.94M - | 22.66M 29.05% | 22.93M 1.17% | 34.04M 48.47% | 39.18M 15.09% | 40.77M 4.06% | 33.71M 17.31% | 35.81M 6.24% | 36.93M 3.10% | 28.59M 22.58% | 40.67M 42.25% | 38.09M 6.34% | 47.49M 24.67% | 42.34M 10.85% | 41.26M 2.54% | 40.89M 0.89% | 50.81M 24.26% | 51.84M 2.03% | 55.13M 6.33% | 51.66M 6.30% | 68.86M 33.31% | 82.94M 20.45% | 80.31M 3.18% | 77.85M 3.05% | 89.51M 14.97% | 86.85M 2.97% | 93.38M 7.51% | 94.07M 0.74% | 110.46M 17.43% | 89.42M 19.05% | 65.14M 27.15% | 72.13M 10.73% | 65.40M 9.33% | 40.13M 38.63% | 44.72M 11.42% | 69.21M 54.78% | 90.62M 30.94% | 60.40M 33.35% | 59.10M 2.15% | |
depreciation and amortization | 13.65M - | 13.95M 2.18% | 13.15M 5.74% | 16.59M 26.13% | 18.77M 13.20% | 16.73M 10.90% | 17.98M 7.48% | 20.12M 11.90% | 32.10M 59.56% | 28.13M 12.38% | 22.97M 18.32% | 20.91M 8.96% | 22.32M 6.71% | 27.43M 22.91% | 26.82M 2.23% | 25.67M 4.27% | 26.72M 4.07% | 27.35M 2.36% | 26.39M 3.49% | 25.25M 4.31% | 25.83M 2.28% | 25.77M 0.24% | 24.17M 6.21% | 25.08M 3.78% | 25.51M 1.71% | 25.91M 1.58% | 27.10M 4.56% | 28.26M 4.30% | 27.22M 3.67% | 33.45M 22.86% | 27.45M 17.91% | 23.49M 14.43% | 29.60M 26.00% | 27.56M 6.90% | 29.49M 7.00% | 30.39M 3.07% | 32.66M 7.47% | 33.10M 1.34% | 34.10M 3.02% | |
total other income expenses net | -596K - | -445K 25.34% | -618K 38.88% | -1.06M 70.87% | -1.21M 14.11% | -2.43M 101.58% | -2.67M 9.72% | -2.77M 4.09% | 6.16M 322.17% | 3.58M 41.91% | -2.36M 166.03% | -2.68M 13.20% | -3.13M 16.78% | -1.82M 41.70% | -1.48M 18.88% | -1.87M 26.52% | -1.70M 9.30% | -2.25M 32.61% | -610K 72.88% | -1.43M 134.92% | -2.43M 69.85% | -1.39M 42.85% | -1.14M 18.26% | -310K 72.74% | -1.64M 427.74% | -964K 41.08% | -2.44M 152.80% | -2.44M 0.04% | -1.50M 38.68% | -6.10M 308.23% | -7.62M 24.77% | -8.83M 15.92% | -7.50M 15.03% | -5.91M 21.15% | -7.04M 19.07% | -11.02M 56.50% | -10.61M 3.71% | -10.40M 2.00% | -6.50M 37.50% | |
income before tax | 31.34M - | 22.21M 29.12% | 22.31M 0.42% | 32.98M 47.85% | 37.97M 15.12% | 38.34M 0.97% | 31.05M 19.02% | 33.04M 6.42% | 43.09M 30.41% | 32.17M 25.34% | 38.30M 19.07% | 35.41M 7.54% | 44.36M 25.27% | 40.51M 8.68% | 39.78M 1.80% | 39.02M 1.91% | 49.12M 25.86% | 49.60M 0.98% | 54.52M 9.93% | 50.22M 7.88% | 66.43M 32.26% | 81.55M 22.77% | 79.17M 2.92% | 77.54M 2.05% | 87.88M 13.32% | 85.89M 2.26% | 90.94M 5.88% | 91.63M 0.76% | 108.97M 18.92% | 83.32M 23.54% | 57.53M 30.96% | 63.30M 10.04% | 57.90M 8.54% | 34.22M 40.90% | 37.67M 10.10% | 58.19M 54.46% | 80.01M 37.50% | 50M 37.51% | 52.60M 5.20% | |
income tax expense | 7.29M - | 5.20M 28.63% | 5.22M 0.48% | 7.67M 46.79% | 9.61M 25.33% | 8.35M 13.18% | 7.33M 12.11% | 7.11M 3.03% | 7.91M 11.16% | 6.95M 12.05% | 8.36M 20.22% | 7.63M 8.77% | 8.80M 15.35% | 8.86M 0.65% | 8.63M 2.52% | 8.31M 3.71% | 11.64M 40.00% | 10.76M 7.51% | 11.88M 10.35% | 10.80M 9.08% | 14.45M 33.85% | 16.96M 17.32% | 17.19M 1.39% | 16.74M 2.62% | 21.43M 28.01% | 18.85M 12.05% | 19.87M 5.40% | 20.05M 0.93% | 24.19M 20.64% | 18.16M 24.91% | 12.13M 33.22% | 13.90M 14.58% | 11.50M 17.25% | 7.48M 34.97% | 8.57M 14.56% | 12.15M 41.78% | 18.51M 52.39% | 9.90M 46.51% | 12.80M 29.29% | |
net income | 24.05M - | 17.02M 29.26% | 17.08M 0.40% | 25.31M 48.18% | 28.36M 12.03% | 29.99M 5.76% | 23.71M 20.94% | 25.93M 9.35% | 35.18M 35.70% | 25.22M 28.33% | 29.95M 18.75% | 27.79M 7.20% | 35.57M 27.99% | 31.66M 10.99% | 31.15M 1.60% | 30.71M 1.42% | 37.48M 22.04% | 38.83M 3.61% | 42.64M 9.81% | 39.42M 7.55% | 51.97M 31.83% | 64.59M 24.29% | 61.98M 4.05% | 60.80M 1.90% | 66.44M 9.28% | 67.04M 0.90% | 71.08M 6.02% | 71.58M 0.71% | 84.78M 18.44% | 65.16M 23.14% | 45.40M 30.33% | 49.41M 8.83% | 46.40M 6.09% | 26.74M 42.36% | 29.11M 8.85% | 46.05M 58.19% | 61.50M 33.57% | 40.10M 34.80% | 39.80M 0.75% | |
weighted average shs out | 48.61M - | 48.61M 0% | 48.81M 0.40% | 48.68M 0.27% | 48.68M 0% | 20.62M 57.64% | 26.35M 27.78% | 25.93M 1.59% | 28.02M 8.06% | 28.02M 0% | 27.22M 2.84% | 21.59M 20.68% | 26.38M 22.18% | 26.38M 0% | 28.32M 7.34% | 27.92M 1.42% | 27.74M 0.64% | 27.74M 0% | 26.65M 3.92% | 26.28M 1.38% | 26.91M 2.40% | 26.91M 0% | 26.95M 0.12% | 27.64M 2.56% | 26.82M 2.97% | 26.82M 0% | 27.34M 1.94% | 27.53M 0.71% | 27.34M 0.70% | 27.15M 0.69% | 26.70M 1.64% | 27.45M 2.78% | 27.18M 0.99% | 27.18M 0% | 27.18M 0% | 27.09M 0.33% | 27.09M 0% | 26.73M 1.30% | 26.53M 0.75% | |
weighted average shs out dil | 50.04M - | 50.04M 0% | 50.24M 0.40% | 49.63M 1.22% | 49.63M 0% | 20.62M 58.46% | 26.35M 27.78% | 25.93M 1.59% | 28.02M 8.06% | 28.02M 0% | 27.22M 2.84% | 21.59M 20.68% | 26.38M 22.18% | 26.38M 0% | 28.32M 7.34% | 27.92M 1.42% | 27.74M 0.64% | 27.74M 0% | 26.65M 3.92% | 26.28M 1.38% | 26.91M 2.40% | 26.91M 0% | 26.95M 0.12% | 27.64M 2.56% | 26.82M 2.97% | 26.82M 0% | 27.34M 1.94% | 27.53M 0.71% | 27.34M 0.70% | 27.15M 0.69% | 26.70M 1.64% | 27.45M 2.78% | 27.18M 0.99% | 27.18M 0% | 27.18M 0% | 27.09M 0.33% | 27.09M 0% | 26.73M 1.30% | 26.53M 0.75% | |
eps | 0.49 - | 0.35 28.57% | 0.35 0% | 0.52 48.57% | 0.58 11.54% | 1.10 89.66% | 0.90 18.18% | 1 11.11% | 1.26 26% | 0.90 28.57% | 1.10 22.22% | 3.10 181.82% | 1.35 56.45% | 1.20 11.11% | 1.10 8.33% | 1.10 0% | 1.35 22.73% | 1.40 3.70% | 1.60 14.29% | 1.50 6.25% | 1.93 28.67% | 2.40 24.35% | 2.30 4.17% | 2.20 4.35% | 2.48 12.73% | 2.50 0.81% | 2.60 4.00% | 2.60 0% | 3.10 19.23% | 2.40 22.58% | 1.70 29.17% | 1.80 5.88% | 1.71 5.00% | 0.98 42.69% | 1.07 9.18% | 1.70 58.88% | 2.27 33.53% | 1.50 33.92% | 1.50 0% | |
epsdiluted | 0.48 - | 0.34 29.17% | 0.34 0% | 0.51 50.00% | 0.57 11.76% | 1.10 92.98% | 0.90 18.18% | 1 11.11% | 1.26 26% | 0.90 28.57% | 1.10 22.22% | 3.10 181.82% | 1.35 56.45% | 1.20 11.11% | 1.10 8.33% | 1.10 0% | 1.35 22.73% | 1.40 3.70% | 1.60 14.29% | 1.50 6.25% | 1.93 28.67% | 2.40 24.35% | 2.30 4.17% | 2.20 4.35% | 2.48 12.73% | 2.50 0.81% | 2.60 4.00% | 2.60 0% | 3.10 19.23% | 2.40 22.58% | 1.70 29.17% | 1.80 5.88% | 1.71 5.00% | 0.98 42.69% | 1.07 9.18% | 1.70 58.88% | 2.27 33.53% | 1.50 33.92% | 1.50 0% |
All numbers in DKK (except ratios and percentages)