STG.CO CPH
Scandinavian Tobacco Group A/S
1W: -1.2%
1M: -1.5%
3M: +10.1%
YTD: -27.0%
1Y: -18.3%
3Y: -25.6%
5Y: -23.9%
kr 73.90 ($11.05)
+0.00 (+0.00%)
Weekly Expected Move ±1.7%
kr 71
kr 73
kr 74
kr 75
kr 76
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$9.0B
-1.8% ▼
5Y CAGR: +2.4%
Gross Profit
$2.5B
-40.9% ▼
5Y CAGR: -7.4%
Operating Income
$1.3B
-20.3% ▼
5Y CAGR: -2.8%
Net Income
$669M
-28.8% ▼
5Y CAGR: -0.3%
EPS (Diluted)
$8.49
-25.8% ▼
5Y CAGR: +4.5%
EBITDA
$1.7B
-6.2% ▼
5Y CAGR: +3.8%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $8.2B | $8.8B | $8.7B | $9.2B | $9.0B |
| YoY Growth | +2.8% | +6.4% | -0.4% | +5.4% | -1.8% |
| Cost of Revenue | $4.1B | $4.5B | $4.5B | $4.9B | $6.5B |
| Gross Profit | $4.1B | $4.3B | $4.2B | $4.3B | $2.5B |
| Gross Margin | 50.0% | 49.2% | 48.2% | 46.5% | 28.0% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $1.1B | $1.1B | $2.1B | $1.2B | $1.2B |
| Operating Expenses | $2.3B | $2.4B | $2.1B | $2.7B | $1.2B |
| Operating Income | $1.9B | $1.9B | $1.7B | $1.6B | $1.3B |
| Operating Margin | 23.4% | 22.1% | 19.7% | 17.5% | 14.2% |
| Interest Expense | $97M | $129M | $184M | $237M | $256M |
| Income Before Tax | $1.8B | $1.9B | $1.5B | $1.2B | $878M |
| Tax Expense | $378M | $380M | $308M | $280M | $208M |
| Net Income | $1.4B | $1.5B | $1.2B | $940M | $669M |
| Net Margin | 16.9% | 16.8% | 13.5% | 10.2% | 7.4% |
| EPS (Diluted) | $14.53 | $16.25 | $13.64 | $11.44 | $8.49 |
| EBITDA | $2.2B | $2.3B | $2.0B | $1.8B | $1.7B |
| Shares Outstanding | 96M | 91M | 87M | 82M | 79M |