Royal Unibrew A/S (CPH:RBREW)
Denmark
· Delayed Price · Currency is DKK 426.40
+5.20 (1.23%)
Apr 28, 2026, 4:59 PM CET
Royal Unibrew Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 15,828 | 15,723 | 15,036 | 12,927 | 11,487 | 8,746 | Upgrade
|
| Revenue Growth (YoY) | 5.22% | 4.57% | 16.31% | 12.54% | 31.34% | 19.56% | Upgrade
|
| Cost of Revenue | 9,002 | 8,957 | 8,648 | 7,533 | 6,618 | 4,490 | Upgrade
|
| Gross Profit | 6,826 | 6,766 | 6,388 | 5,394 | 4,869 | 4,256 | Upgrade
|
| Selling, General & Admin | 4,570 | 4,564 | 4,420 | 3,776 | 3,349 | 2,585 | Upgrade
|
| Operating Expenses | 4,570 | 4,564 | 4,420 | 3,776 | 3,349 | 2,585 | Upgrade
|
| Operating Income | 2,256 | 2,202 | 1,968 | 1,618 | 1,521 | 1,672 | Upgrade
|
| Interest Expense | -245 | -250 | -308 | -228 | -60 | -35 | Upgrade
|
| Interest & Investment Income | 16 | 20 | 23 | 8 | 3 | - | Upgrade
|
| Earnings From Equity Investments | 18 | 18 | -6 | 18 | 2 | 37 | Upgrade
|
| Currency Exchange Gain (Loss) | -22 | -22 | -14 | -18 | -17 | -6 | Upgrade
|
| Other Non Operating Income (Expenses) | -2 | -2 | -2 | -12 | -19 | -1 | Upgrade
|
| EBT Excluding Unusual Items | 2,021 | 1,966 | 1,661 | 1,386 | 1,430 | 1,667 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -10 | -4.5 | -19.5 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 204 | - | 360 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 30 | - | - | Upgrade
|
| Pretax Income | 2,021 | 1,966 | 1,865 | 1,406 | 1,785 | 1,647 | Upgrade
|
| Income Tax Expense | 417 | 406 | 401 | 311 | 294 | 349 | Upgrade
|
| Earnings From Continuing Operations | 1,604 | 1,560 | 1,464 | 1,095 | 1,491 | 1,298 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | 1 | 1 | Upgrade
|
| Net Income | 1,604 | 1,560 | 1,464 | 1,095 | 1,492 | 1,299 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 360 | - | Upgrade
|
| Net Income to Common | 1,604 | 1,560 | 1,464 | 1,095 | 1,132 | 1,299 | Upgrade
|
| Net Income Growth | 7.58% | 6.56% | 33.70% | -26.61% | 14.86% | 9.81% | Upgrade
|
| Shares Outstanding (Basic) | 49 | 49 | 50 | 50 | 49 | 48 | Upgrade
|
| Shares Outstanding (Diluted) | 49 | 50 | 50 | 50 | 49 | 48 | Upgrade
|
| Shares Change (YoY) | -2.17% | -0.81% | 0.62% | 1.62% | 1.23% | -1.55% | Upgrade
|
| EPS (Basic) | 32.78 | 31.57 | 29.34 | 22.04 | 23.16 | 26.87 | Upgrade
|
| EPS (Diluted) | 32.50 | 31.30 | 29.20 | 21.90 | 23.10 | 26.50 | Upgrade
|
| EPS Growth | 9.73% | 7.19% | 33.33% | -5.20% | -12.83% | 10.01% | Upgrade
|
| Free Cash Flow | 1,699 | 1,588 | 1,428 | 1,175 | 660 | 1,327 | Upgrade
|
| Free Cash Flow Per Share | 34.56 | 31.98 | 28.53 | 23.62 | 13.48 | 27.44 | Upgrade
|
| Dividend Per Share | 16.000 | 16.000 | 15.000 | - | 14.500 | 14.500 | Upgrade
|
| Dividend Growth | 6.67% | 6.67% | - | - | - | 7.41% | Upgrade
|
| Gross Margin | 43.13% | 43.03% | 42.48% | 41.73% | 42.39% | 48.66% | Upgrade
|
| Operating Margin | 14.25% | 14.01% | 13.09% | 12.52% | 13.24% | 19.11% | Upgrade
|
| Profit Margin | 10.13% | 9.92% | 9.74% | 8.47% | 9.86% | 14.85% | Upgrade
|
| Free Cash Flow Margin | 10.73% | 10.10% | 9.50% | 9.09% | 5.75% | 15.17% | Upgrade
|
| EBITDA | 2,951 | 2,885 | 2,605 | 2,197 | 2,008 | 2,053 | Upgrade
|
| EBITDA Margin | 18.64% | 18.35% | 17.32% | 16.99% | 17.48% | 23.47% | Upgrade
|
| D&A For EBITDA | 694.5 | 683 | 637 | 579 | 487 | 381 | Upgrade
|
| EBIT | 2,256 | 2,202 | 1,968 | 1,618 | 1,521 | 1,672 | Upgrade
|
| EBIT Margin | 14.25% | 14.01% | 13.09% | 12.52% | 13.24% | 19.11% | Upgrade
|
| Effective Tax Rate | 20.63% | 20.65% | 21.50% | 22.12% | 16.47% | 21.19% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.