SIM
CPH:SIM
SimCorp A/S
- Stock
Last Close
729.00
30/10 15:59
Market Cap
28.78B
Beta: 0.86
Volume Today
7.89K
Avg: 107.97K
PE Ratio
37.52
PFCF: 41.72
Dividend Yield
7.66%
Payout:38.81%
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 '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 225.13M - | 241.07M 7.08% | 277.93M 15.29% | 295.93M 6.48% | 343.40M 16.04% | 382.63M 11.42% | 454.53M 18.79% | 455.97M 0.32% | 496.27M 8.84% | 560.97M 13.04% | |
cost of revenue | 80.88M - | 89.33M 10.44% | 100.09M 12.04% | 111.77M 11.68% | 132.53M 18.57% | 148.79M 12.27% | 167.14M 12.34% | 167.41M 0.16% | 196.98M 17.66% | 228.59M 16.05% | |
gross profit | 144.25M - | 151.74M 5.20% | 177.84M 17.20% | 184.16M 3.55% | 210.88M 14.51% | 233.84M 10.89% | 287.39M 22.90% | 288.56M 0.41% | 299.29M 3.72% | 332.38M 11.06% | |
selling and marketing expenses | 26.98M - | 27.45M 1.75% | 35.34M 28.72% | 37.55M 6.25% | 37.20M 0.93% | 40.97M 10.14% | 49.10M 19.85% | 50.20M 2.23% | 50.23M 0.06% | 61.53M 22.50% | |
general and administrative expenses | 13.53M - | 16.40M 21.17% | 18.04M 10.01% | 19.44M 7.77% | 20.20M 3.89% | 20.86M 3.29% | 28.06M 34.47% | 23.08M 17.75% | 25.58M 10.86% | 35.87M 40.20% | |
selling general and administrative expenses | 40.51M - | 43.85M 8.24% | 53.38M 21.72% | 56.99M 6.76% | 57.40M 0.72% | 61.84M 7.73% | 77.16M 24.79% | 73.28M 5.04% | 75.81M 3.46% | 97.40M 28.48% | |
research and development expenses | 49.55M - | 50.80M 2.53% | 53.92M 6.13% | 59.27M 9.93% | 64.80M 9.33% | 69.88M 7.84% | 82.94M 18.69% | 91.83M 10.72% | 91.77M 0.06% | 107.04M 16.64% | |
other expenses | -1.22M - | -533K 56.28% | -846K 58.72% | -709K 16.19% | 2.08M 393.94% | ||||||
cost and expenses | 170.89M - | 183.81M 7.56% | 206.89M 12.56% | 227.71M 10.06% | 254.51M 11.77% | 279.28M 9.73% | 326.71M 16.98% | 331.67M 1.52% | 363.86M 9.70% | 435.11M 19.58% | |
operating expenses | 90.01M - | 94.48M 4.97% | 106.80M 13.04% | 115.93M 8.55% | 121.98M 5.22% | 130.50M 6.98% | 159.57M 22.28% | 164.26M 2.94% | 166.88M 1.59% | 206.52M 23.76% | |
interest expense | 9K - | 93K 933.33% | 88K 5.38% | 111K 26.14% | 89K 19.82% | 299K 235.96% | 1.07M 258.53% | 991K 7.56% | 932K 5.95% | 926K 0.64% | |
ebitda | 56.87M - | 61.39M 7.95% | 72.47M 18.06% | 71.03M 2.00% | 90.91M 27.99% | 109.79M 20.77% | 143.63M 30.82% | 133.18M 7.27% | 153.73M 15.43% | 143.96M 6.36% | |
operating income | 54.24M - | 57.26M 5.58% | 71.04M 24.06% | 68.22M 3.96% | 88.89M 30.30% | 103.34M 16.26% | 127.82M 23.69% | 124.30M 2.76% | 132.42M 6.53% | 125.86M 4.95% | |
depreciation and amortization | 2.85M - | 3.78M 32.59% | 3.19M 15.63% | 3.36M 5.36% | 3.96M 17.77% | 6.44M 62.85% | 15.80M 145.20% | 8.88M 43.77% | 21.31M 139.86% | 18.10M 15.07% | |
total other income expenses net | -230K - | 253K 210% | -1.94M 866.01% | -630K 67.49% | -1.20M 91.11% | -809K 32.81% | -23K 97.16% | -8.20M 35,552.17% | 5.00M 160.99% | 2.29M 54.17% | |
income before tax | 54.01M - | 57.52M 6.50% | 69.10M 20.14% | 67.59M 2.18% | 87.69M 29.73% | 102.54M 16.93% | 127.80M 24.64% | 116.10M 9.16% | 137.42M 18.37% | 128.15M 6.75% | |
income tax expense | 14.67M - | 15.93M 8.61% | 16.52M 3.66% | 16.60M 0.51% | 21.19M 27.66% | 25.57M 20.63% | 30.90M 20.87% | 27.84M 9.91% | 27.43M 1.48% | 28.89M 5.35% | |
net income | 39.34M - | 41.58M 5.71% | 52.58M 26.46% | 50.99M 3.03% | 66.50M 30.41% | 76.97M 15.75% | 96.90M 25.89% | 88.26M 8.92% | 109.99M 24.63% | 99.25M 9.76% | |
weighted average shs out | 42.10M - | 40.95M 2.74% | 40.24M 1.73% | 39.97M 0.67% | 39.41M 1.40% | 39.47M 0.16% | 39.66M 0.48% | 39.68M 0.05% | 39.85M 0.44% | 39.33M 1.31% | |
weighted average shs out dil | 42.70M - | 41.55M 2.70% | 40.88M 1.61% | 40.50M 0.93% | 39.85M 1.58% | 39.92M 0.16% | 40.06M 0.35% | 40.04M 0.06% | 40.15M 0.28% | 39.66M 1.20% | |
eps | 0.93 - | 1.02 9.68% | 1.31 28.43% | 1.28 2.29% | 1.69 32.03% | 1.93 14.20% | 2.44 26.42% | 2.22 9.02% | 2.76 24.32% | 2.52 8.70% | |
epsdiluted | 0.92 - | 1 8.70% | 1.29 29.00% | 1.26 2.33% | 1.67 32.54% | 1.93 15.57% | 2.42 25.39% | 2.20 9.09% | 2.74 24.55% | 2.50 8.76% |
All numbers in DKK (except ratios and percentages)