Scandinavian Tobacco Group A/S (CPH:STG)
Denmark
· Delayed Price · Currency is DKK 66.20
-5.50 (-7.67%)
At close: Mar 6, 2026
CPH:STG Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 9,036 | 9,202 | 8,731 | 8,762 | 8,233 | Upgrade
|
| Revenue Growth (YoY) | -1.81% | 5.40% | -0.36% | 6.43% | 2.83% | Upgrade
|
| Cost of Revenue | 5,035 | 4,924 | 4,527 | 4,455 | 4,120 | Upgrade
|
| Gross Profit | 4,001 | 4,279 | 4,204 | 4,307 | 4,113 | Upgrade
|
| Selling, General & Admin | 2,268 | 2,258 | 2,121 | 2,044 | 1,919 | Upgrade
|
| Amortization of Goodwill & Intangibles | 197 | 183.5 | 174 | 168.5 | 161.2 | Upgrade
|
| Operating Expenses | 2,717 | 2,678 | 2,496 | 2,397 | 2,283 | Upgrade
|
| Operating Income | 1,285 | 1,601 | 1,708 | 1,911 | 1,830 | Upgrade
|
| Interest Expense | -358.9 | -200.9 | -152.1 | -98.1 | -77.2 | Upgrade
|
| Interest & Investment Income | - | 3.1 | 4.2 | 1.7 | 0.6 | Upgrade
|
| Earnings From Equity Investments | 23.2 | 25.4 | 29.4 | 40.4 | 31.5 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 12.7 | 12.3 | -3.5 | 20.3 | Upgrade
|
| Other Non Operating Income (Expenses) | 128.6 | 55.5 | -18.5 | -169.6 | -0.7 | Upgrade
|
| EBT Excluding Unusual Items | 1,078 | 1,497 | 1,584 | 1,682 | 1,805 | Upgrade
|
| Merger & Restructuring Charges | - | - | -40.4 | 103.6 | -37.7 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 1.7 | -0.4 | 139.5 | 18.3 | Upgrade
|
| Asset Writedown | - | - | - | - | 2.4 | Upgrade
|
| Other Unusual Items | -199.7 | -279 | -52 | -68.3 | -19.4 | Upgrade
|
| Pretax Income | 877.8 | 1,219 | 1,491 | 1,857 | 1,769 | Upgrade
|
| Income Tax Expense | 208.4 | 279.6 | 308.4 | 380.2 | 377.9 | Upgrade
|
| Net Income | 669.4 | 939.7 | 1,182 | 1,476 | 1,391 | Upgrade
|
| Net Income to Common | 669.4 | 939.7 | 1,182 | 1,476 | 1,391 | Upgrade
|
| Net Income Growth | -28.76% | -20.53% | -19.91% | 6.16% | 105.13% | Upgrade
|
| Shares Outstanding (Basic) | 79 | 82 | 87 | 91 | 95 | Upgrade
|
| Shares Outstanding (Diluted) | 79 | 82 | 87 | 91 | 96 | Upgrade
|
| Shares Change (YoY) | -4.15% | -5.20% | -4.60% | -5.06% | -3.98% | Upgrade
|
| EPS (Basic) | 8.50 | 11.45 | 13.65 | 16.30 | 14.59 | Upgrade
|
| EPS (Diluted) | 8.50 | 11.40 | 13.60 | 16.20 | 14.50 | Upgrade
|
| EPS Growth | -25.44% | -16.18% | -16.05% | 11.72% | 113.23% | Upgrade
|
| Free Cash Flow | 596.4 | 963.1 | 1,148 | 1,128 | 1,355 | Upgrade
|
| Free Cash Flow Per Share | 7.57 | 11.72 | 13.25 | 12.42 | 14.16 | Upgrade
|
| Dividend Per Share | - | 8.500 | 8.400 | 8.250 | 7.500 | Upgrade
|
| Dividend Growth | - | 1.19% | 1.82% | 10.00% | 15.38% | Upgrade
|
| Gross Margin | 44.28% | 46.49% | 48.15% | 49.16% | 49.96% | Upgrade
|
| Operating Margin | 14.22% | 17.40% | 19.57% | 21.81% | 22.23% | Upgrade
|
| Profit Margin | 7.41% | 10.21% | 13.54% | 16.85% | 16.89% | Upgrade
|
| Free Cash Flow Margin | 6.60% | 10.47% | 13.15% | 12.88% | 16.46% | Upgrade
|
| EBITDA | 1,734 | 1,921 | 1,992 | 2,171 | 2,108 | Upgrade
|
| EBITDA Margin | 19.19% | 20.87% | 22.81% | 24.77% | 25.61% | Upgrade
|
| D&A For EBITDA | 449.1 | 320 | 283.3 | 260 | 277.8 | Upgrade
|
| EBIT | 1,285 | 1,601 | 1,708 | 1,911 | 1,830 | Upgrade
|
| EBIT Margin | 14.22% | 17.40% | 19.57% | 21.81% | 22.23% | Upgrade
|
| Effective Tax Rate | 23.74% | 22.93% | 20.69% | 20.48% | 21.37% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.