H. Lundbeck A/S
HLUN-B.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 22,004 | DKK 19,912 | DKK 18,246 | DKK 16,299 |
| % Growth | 10.5% | 9.1% | 11.9% | – |
| Cost of Goods Sold | DKK 4,230 | DKK 4,485 | DKK 3,951 | DKK 3,648 |
| Gross Profit | DKK 17,774 | DKK 15,427 | DKK 14,295 | DKK 12,651 |
| % Margin | 80.8% | 77.5% | 78.3% | 77.6% |
| R&D Expenses | DKK 4,501 | DKK 3,457 | DKK 3,754 | DKK 3,823 |
| G&A Expenses | DKK 1,437 | DKK 1,293 | DKK 1,079 | DKK 933 |
| SG&A Expenses | DKK 9,583 | DKK 8,775 | DKK 7,689 | DKK 6,818 |
| Sales & Mktg Exp. | DKK 8,146 | DKK 7,482 | DKK 6,610 | DKK 5,885 |
| Other Operating Expenses | DKK 420 | DKK 0 | DKK 0 | DKK 0 |
| Operating Expenses | DKK 14,504 | DKK 12,232 | DKK 11,443 | DKK 10,641 |
| Operating Income | DKK 3,270 | DKK 3,195 | DKK 2,852 | DKK 2,010 |
| % Margin | 14.9% | 16% | 15.6% | 12.3% |
| Other Income/Exp. Net | DKK 449 | -DKK 202 | -DKK 378 | -DKK 429 |
| Pre-Tax Income | DKK 3,719 | DKK 2,993 | DKK 2,474 | DKK 1,581 |
| Tax Expense | DKK 576 | DKK 703 | DKK 558 | DKK 263 |
| Net Income | DKK 3,143 | DKK 2,290 | DKK 1,916 | DKK 1,318 |
| % Margin | 14.3% | 11.5% | 10.5% | 8.1% |
| EPS | 3.17 | 2.31 | 1.93 | 1.66 |
| % Growth | 37.2% | 19.7% | 16.3% | – |
| EPS Diluted | 3.17 | 2.31 | 1.93 | 1.66 |
| Weighted Avg Shares Out | 991 | 992 | 993 | 795 |
| Weighted Avg Shares Out Dil | 991 | 992 | 993 | 795 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 218 | DKK 86 | DKK 22 | DKK 7 |
| Interest Expense | DKK 154 | DKK 97 | DKK 165 | DKK 214 |
| Depreciation & Amortization | DKK 1,876 | DKK 2,012 | DKK 1,811 | DKK 1,710 |
| EBITDA | DKK 5,708 | DKK 5,059 | DKK 4,388 | DKK 3,444 |
| % Margin | 25.9% | 25.4% | 24% | 21.1% |