Evolution
kr 781.60Change from previous close: −1.01%Absolute change: −kr 8.00
At a glance
- Revenue growth
- +0.17%
- 2025 vs 2024
- Net income growth
- −14.62%
- 2025 vs 2024
- Net margin
- 51.4%
- 2024: 60.3%
Financial data
Amounts in millions of EUR; per-share values in EUR; shares in millions.
| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Total revenue | 2,067 | 2,063 | 1,799 | 1,457 | 1,069 |
| Cost of revenue | -57.7 | -49.2 | -45.8 | — | -26.0 |
| Gross profit | 2,067 | 2,063 | 1,799 | 1,457 | 1,069 |
| Selling, general and administrative | 477 | 438 | 356 | 290 | 207 |
| Operating income | 1,206 | 1,268 | 1,143 | 908 | 655 |
| EBIT | 1,206 | 1,268 | 1,143 | 908 | 655 |
| EBITDA | 1,264 | 1,324 | 1,196 | 955 | 695 |
| Interest expense | 5.5 | 6.4 | 5.0 | 4.6 | 2.8 |
| Pre-tax income | 1,246 | 1,439 | 1,149 | 907 | 647 |
| Income tax | 184 | 195 | 77.7 | 63.2 | 42.1 |
| Net income | 1,062 | 1,244 | 1,071 | 843 | 605 |
| Net income to common shareholders | 1,062 | 1,244 | 1,071 | 843 | 605 |
| Basic EPS | 5.24 | 5.94 | 5.01 | 3.95 | 2.83 |
| Diluted EPS | 5.23 | 5.91 | 4.93 | 3.88 | 2.73 |
| Average shares (basic) | 203 | 210 | 214 | 213 | 214 |
| Average shares (diluted) | 203 | 210 | 217 | 218 | 222 |
| Dividend per share | — | 2.80 | 2.65 | 2.00 | 1.42 |