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 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 2.26B - | 2.63B 16.49% | 2.82B 7.30% | 3.27B 15.79% | 3.37B 3.19% | 3.58B 6.20% | 4.10B 14.39% | 4.80B 17.13% | 5.38B 11.97% | 5.26B 2.12% | 5.43B 3.20% | |
cost of revenue | 1.61B - | 1.92B 19.08% | 2.03B 5.74% | 2.50B 23.21% | 2.57B 2.74% | 2.75B 7.12% | 3.18B 15.68% | 3.68B 15.69% | 4.07B 10.43% | 4.65B 14.19% | 4.18B 10.03% | |
gross profit | 646.48M - | 711.48M 10.05% | 793.56M 11.54% | 768.08M 3.21% | 803.78M 4.65% | 830.11M 3.28% | 914.13M 10.12% | 1.12B 22.16% | 1.31B 17.02% | 615.60M 52.89% | 1.25B 103.04% | |
selling and marketing expenses | ||||||||||||
general and administrative expenses | 190.22M - | 213.26M 12.11% | 242.19M 13.56% | 175.38M 27.58% | 177.02M 0.94% | 165.38M 6.58% | 192.37M 16.32% | 272.26M 41.53% | ||||
selling general and administrative expenses | 190.22M - | 213.26M 12.11% | 242.19M 13.56% | 175.38M 27.58% | 177.02M 0.94% | 165.38M 6.58% | 192.37M 16.32% | 272.26M 41.53% | 310.67M - | |||
research and development expenses | 19.98M - | 15.03M - | ||||||||||
other expenses | 350.20M - | 373.43M 6.63% | 402.71M 7.84% | 445.57M 10.64% | 472.05M 5.94% | 488.87M 3.56% | 498.06M 1.88% | 527.69M 5.95% | 923.68M 75.04% | 1.00B - | ||
cost and expenses | 2.15B - | 2.51B 16.44% | 2.67B 6.71% | 3.12B 16.72% | 3.22B 3.10% | 3.41B 5.85% | 3.87B 13.73% | 4.48B 15.72% | 4.99B 11.33% | 4.97B 0.42% | 5.18B 4.27% | |
operating expenses | 540.43M - | 586.70M 8.56% | 644.90M 9.92% | 620.96M 3.71% | 649.07M 4.53% | 654.25M 0.80% | 690.43M 5.53% | 799.95M 15.86% | 923.68M 15.47% | 325.70M 64.74% | 1.00B 208.20% | |
interest expense | 5.39M - | 5.62M 4.23% | 10.24M 82.34% | 12.66M 23.64% | 12.63M 0.30% | 7.73M 38.79% | 6.94M 10.17% | 4.33M 37.68% | 9.16M 111.70% | 27.54M 200.75% | 48.30M 75.36% | |
ebitda | 153.13M - | 181.26M 18.37% | 217.23M 19.85% | 234.05M 7.74% | 249.04M 6.40% | 282.93M 13.61% | 332.17M 17.41% | 425.41M 28.07% | 493.10M 15.91% | 388.22M 21.27% | 378.50M 2.50% | |
operating income | 100.29M - | 118.80M 18.46% | 143.34M 20.65% | 147.22M 2.71% | 154.84M 5.18% | 175.87M 13.58% | 227.63M 29.43% | 324.89M 42.73% | 384.60M 18.38% | 289.90M 24.62% | 246.10M 15.11% | |
depreciation and amortization | 52.84M - | 62.46M 18.19% | 73.89M 18.31% | 86.83M 17.51% | 94.20M 8.49% | 107.06M 13.65% | 104.54M 2.35% | 100.53M 3.84% | 108.50M 7.93% | 98.33M 9.37% | 120.10M 22.15% | |
total other income expenses net | -2.75M - | -3.33M 21.04% | -7.97M 139.64% | -1.71M 78.60% | -4.58M 168.91% | -7.43M 62.03% | -6.86M 7.61% | 1.25M 118.23% | -7.18M 673.62% | -28.09M 291.49% | -36M 28.15% | |
income before tax | 97.54M - | 115.48M 18.39% | 135.37M 17.23% | 145.51M 7.49% | 150.25M 3.26% | 168.44M 12.10% | 220.76M 31.07% | 326.14M 47.73% | 377.43M 15.73% | 261.80M 30.63% | 210.10M 19.75% | |
income tax expense | 23.79M - | 27.71M 16.49% | 29.96M 8.15% | 30.70M 2.46% | 31.74M 3.38% | 37.44M 17.95% | 47.89M 27.93% | 72.32M 51.01% | 82.96M 14.71% | 55.71M 32.85% | 46.70M 16.17% | |
net income | 73.76M - | 87.77M 19.00% | 105.40M 20.09% | 114.81M 8.93% | 118.51M 3.22% | 131.00M 10.54% | 172.87M 31.96% | 253.82M 46.82% | 294.47M 16.02% | 206.10M 30.01% | 163.40M 20.72% | |
weighted average shs out | 49.18M - | 49.29M 0.22% | 38.47M 21.95% | 27.09M 29.57% | 27.18M 0.30% | 27.18M 0% | 27.18M 0% | 27.29M 0.43% | 21.59M 20.88% | 27.18M 25.86% | 27.18M 0% | |
weighted average shs out dil | 49.58M - | 50.25M 1.36% | 39.45M 21.49% | 27.09M 31.32% | 27.18M 0.30% | 27.18M 0% | 27.18M 0% | 27.29M 0.43% | 21.59M 20.88% | 27.18M 25.86% | 27.27M 0.35% | |
eps | 1.50 - | 1.78 18.67% | 2.70 51.69% | 4.20 55.56% | 4.36 3.81% | 4.82 10.55% | 6.36 31.95% | 9.30 46.23% | 13.64 46.67% | 7.58 44.43% | 6 20.84% | |
epsdiluted | 1.49 - | 1.75 17.45% | 2.70 54.29% | 4.20 55.56% | 4.36 3.81% | 4.82 10.55% | 6.36 31.95% | 9.30 46.23% | 13.64 46.67% | 7.58 44.43% | 6 20.84% |
All numbers in DKK (except ratios and percentages)