Royal Unibrew
429.60 DKK
+0.89 %
Less than 1K followers
RBREW
NASDAQ Copenhagen
Food & Beverage
Consumer Goods & Services
Overview
Financials & Estimates
Ownership
Dividend
Investor consensus
Valuation
Income statement
Quarter data
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Royal Unibrew
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 7,692.5 | 7,557.0 | 8,746.0 | 11,487.0 | 12,927.0 | 15,036.0 | 15,723.0 |
| growth-% | -1.8 % | 15.7 % | 31.3 % | 12.5 % | 16.3 % | 4.6 % | |
| EBITDA | 1,814.0 | 1,829.0 | 2,020.0 | 1,997.0 | 2,208.0 | 3,161.0 | 2,931.0 |
| EBIT | 1,469.1 | 1,515.0 | 1,652.0 | 1,516.0 | 1,638.0 | 1,968.0 | 2,202.0 |
| Profit before taxes | 1,457.9 | 1,505.0 | 1,647.0 | 1,785.0 | 1,406.0 | 1,865.0 | 1,966.0 |
| Net income | 1,140.4 | 1,198.0 | 1,298.0 | 1,491.0 | 1,095.0 | 1,464.0 | 1,560.0 |
| EPS | 22.39 | 24.10 | 26.46 | 23.10 | 21.90 | 29.20 | 31.40 |
| Dividend | 12.20 | 13.50 | 14.50 | 14.50 | 14.50 | 15.00 | 16.00 |
| Dividend ratio | 54.5 % | 56.0 % | 54.8 % | 62.8 % | 66.2 % | 51.4 % | 51.0 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| EBITDA-% | 23.6 % | 24.2 % | 23.1 % | 17.4 % | 17.1 % | 21.0 % | 18.6 % |
| EBIT-% | 19.1 % | 20.0 % | 18.9 % | 13.2 % | 12.7 % | 13.1 % | 14.0 % |
| ROE | 36.7 % | 36.0 % | 38.8 % | 28.9 % | 19.1 % | 22.8 % | 23.2 % |
| ROI | 13.4 % | 14.4 % | 11.9 % | 10.3 % | 6.2 % | 8.2 % | 8.5 % |