WILLF Dividend: Demant A/S Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

WILLF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	22,585	22,419	21,601	19,705	17,905	14,469
Revenue Growth (YoY)	3%	4%	10%	10%	24%	-3%
Cost of Revenue	5,458	5,329	5,281	5,036	4,447	4,129
Gross Profit	17,127	17,090	16,320	14,669	13,458	10,340
Selling, General & Admin	11,585	10,078	9,515	9,241	8,706	7,240
Research & Development	1,391	1,347	1,176	1,261	1,091	1,192
Operating Expenses	12,976	12,727	11,868	11,569	9,915	9,079
Other Non Operating Income (Expenses)	--	-216	-165	-132	-133	-113
Pretax Income	3,398	3,716	3,745	2,927	3,461	1,336
Income Tax Expense	730	824	922	651	750	202
Net Income	2,305	2,387	1,795	2,082	2,513	1,121
Net Income Growth	-4%	33%	-14%	-17%	124%	-23%
Shares Outstanding (Diluted)	211.55	217.22	223.13	226.01	234.82	239.78
Shares Change (YoY)	-3%	-3%	-1%	-4%	-2%	-2%
EPS (Diluted)	10.89	10.98	8.04	9.21	10.7	4.67
EPS Growth	-1%	37%	-13%	-14%	129%	-22%
Free Cash Flow	3,775	3,488	3,616	1,722	2,717	2,114
Free Cash Flow Per Share	17.84	16.05	16.2	7.61	11.57	8.81
Gross Margin	75.83%	76.22%	75.55%	74.44%	75.16%	71.46%
Operating Margin	18.37%	19.46%	20.61%	15.73%	19.78%	8.71%
Profit Margin	10.2%	10.64%	8.3%	10.56%	14.03%	7.74%
Free Cash Flow Margin	16.71%	15.55%	16.73%	8.73%	15.17%	14.61%
EBITDA	--	5,665	5,629	4,167	3,760	1,908
EBITDA Margin	--	25.26%	26.05%	21.14%	20.99%	13.18%
D&A For EBITDA	--	1,302	1,177	1,067	217	647
EBIT	4,151	4,363	4,452	3,100	3,543	1,261
EBIT Margin	18.37%	19.46%	20.61%	15.73%	19.78%	8.71%
Effective Tax Rate	21.48%	22.17%	24.61%	22.24%	21.67%	15.11%