Genmab A/S (GMAB)
Growth
Revenue 5Y33.63%
Revenue 3Y37.81%
EPS 5Y18.25%
EPS 3Y24.02%
Dividend 5Y-
Dividend 3Y-
Capital Efficiency
ROIC16.25%
ROE23.55%
ROA18.43%
ROTA18.43%
Capital Structure
Market Cap25.68B
EV15.93B
Cash10.38B
Current Ratio9.62
Debt/Equity0.13
Net Debt/EBITDA-1.29
GMAB
Income Statement
Select a metric from the list below to chart it
Dec '02
Dec '06
Dec '10
Dec '14
Dec '18
TTM
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 97.0 | 124.3 | 165.6 | 265.4 | 345.6 | 442.0 | 784.1 | 1,477.5 | 1,239.4 | 1,751.6 | |
| Revenue % Chg. | 36.9% | 28.2% | 33.2% | 60.3% | 30.2% | 27.9% | 77.4% | 88.4% | -16.1% | 51.6% | |
| R&D Expenses | 77.1 | 73.9 | 71.3 | 96.6 | 127.8 | 209.1 | 348.7 | 458.4 | 610.9 | 762.6 | |
| R&D Expenses % Chg. | -1.7% | -4.2% | -3.6% | 35.5% | 32.3% | 63.7% | 66.7% | 31.5% | 33.3% | 37.0% | |
| Selling, General, & Admin Expenses | 9.8 | 11.6 | 13.3 | 15.0 | 21.5 | 31.2 | 50.0 | 96.6 | 187.5 | 331.3 | |
| Selling, General, & Admin Expenses % Chg. | 3.3% | 19.2% | 14.7% | 12.3% | 43.5% | 45.4% | 60.0% | 93.3% | 94.1% | 126.2% | |
| Other Expenses | - | - | -25.7 | - | - | - | - | - | - | - | |
| Operating Income | 10.1 | 38.7 | 106.7 | 153.8 | 196.4 | 201.7 | 385.5 | 922.5 | 441.0 | 657.7 | |
| Operating Income % Chg. | - | 282.9% | 175.4% | 44.1% | 27.7% | 2.7% | 91.1% | 139.3% | -52.2% | 45.4% | |
| Operating Income Margin | 10.4% | 31.2% | 64.5% | 58.0% | 56.8% | 45.6% | 49.2% | 62.4% | 35.6% | 37.5% | |
| Operating Income Margin % Chg. | - | 198.8% | 106.7% | -10.1% | -2.0% | -19.7% | 7.7% | 27.0% | -43.0% | -4.1% | |
| Total Other Income/Expenses Net | -0.6 | 4.7 | 4.0 | 11.3 | -41.0 | 33.9 | 32.3 | -59.8 | 141.0 | 414.7 | |
| Total Other Income/Expenses Net % Chg. | - | - | -15.6% | 185.0% | - | - | -4.6% | - | - | 501.3% | |
| Income Before Tax | 9.6 | 43.4 | 110.7 | 165.2 | 155.4 | 235.5 | 417.8 | 862.7 | 582.0 | 1,072.4 | |
| Income Before Tax % Chg. | - | 354.6% | 154.8% | 49.2% | -5.9% | 51.5% | 77.4% | 106.5% | -32.5% | 105.7% | |
| Income Before Tax Margin | 9.9% | 35.0% | 66.9% | 62.2% | 45.0% | 53.3% | 53.3% | 58.4% | 47.0% | 61.2% | |
| Income Before Tax Margin % Chg. | - | 254.8% | 91.2% | -6.9% | -27.7% | 18.5% | -0.0% | 9.6% | -19.6% | 35.7% | |
| Income Tax Expense | -0.7 | -0.6 | -0.9 | -8.3 | -5.8 | 20.4 | 101.3 | 167.5 | 142.5 | 246.2 | |
| Income Tax Expense % Chg. | 80.5% | 16.9% | 51.5% | 849.8% | 29.9% | - | 395.6% | 65.4% | -14.9% | 142.4% | |
| Net Income | 16.4 | 44.0 | 111.6 | 173.5 | 161.3 | 215.1 | 316.5 | 695.3 | 439.5 | 826.2 | |
| Net Income % Chg. | - | 168.1% | 153.4% | 55.5% | -7.0% | 33.4% | 47.1% | 119.7% | -36.8% | 96.8% | |
| Net Income Margin | 16.9% | 35.4% | 67.4% | 65.4% | 46.7% | 48.7% | 40.4% | 47.1% | 35.5% | 47.2% | |
| Net Income Margin % Chg. | - | 109.2% | 90.2% | -3.0% | -28.6% | 4.3% | -17.1% | 16.6% | -24.6% | 29.8% | |
| Weighted Avg. Shares Out | 509.8 | 563.2 | 585.2 | 598.8 | 608.3 | 612.7 | 629.6 | 651.8 | 656.3 | 654.2 | |
| Weighted Avg. Shares Out % Chg. | 10.7% | 10.5% | 3.9% | 2.3% | 1.6% | 0.7% | 2.8% | 3.5% | 0.7% | 0.1% | |
| EPS | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 1.1 | 0.7 | 1.3 | |
| EPS % Chg. | - | 143.2% | 143.9% | 52.0% | -8.5% | 32.5% | 43.2% | 112.2% | -37.0% | 96.7% | |
| Weighted Avg. Shares Out Dil | 519.1 | 572.5 | 607.7 | 617.7 | 620.9 | 620.5 | 636.4 | 658.9 | 660.5 | 658.1 | |
| Weighted Avg. Shares Out Dil % Chg. | 12.7% | 10.3% | 6.2% | 1.6% | 0.5% | -0.1% | 2.6% | 3.5% | 0.2% | 0.0% | |
| EPS Diluted | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 1.1 | 0.7 | 1.3 | |
| EPS Diluted % Chg. | - | 143.5% | 138.8% | 53.0% | -7.5% | 33.5% | 43.4% | 112.2% | -36.9% | 96.7% | |
| Interest Income | 4.2 | 5.6 | 5.4 | 4.8 | 6.1 | 9.2 | 50.9 | 26.9 | 28.8 | 235.3 | |
| Interest Income % Chg. | 60.5% | 34.0% | -2.8% | -12.6% | 27.1% | 51.9% | 453.1% | -47.1% | 7.1% | 681.6% | |
| Interest Expense | 0.5 | 0.6 | 0.0 | 0.0 | 0.4 | 0.1 | 2.0 | 1.5 | 1.9 | 31.1 | |
| Interest Expense % Chg. | 22.2% | 21.9% | -97.1% | 80.5% | 1215.5% | -85.1% | 3257.3% | -28.6% | 30.0% | - | |
| EBIT | 13.3 | 48.5 | 116.1 | 169.9 | 161.1 | 244.7 | 466.6 | 888.1 | 608.9 | 1,276.5 | |
| EBIT % Chg. | - | 265.7% | 139.6% | 46.3% | -5.2% | 51.9% | 90.7% | 90.4% | -31.4% | 130.5% | |
| EBIT Margin | 13.7% | 39.0% | 70.1% | 64.0% | 46.6% | 55.4% | 59.5% | 60.1% | 49.1% | 72.9% | |
| EBIT Margin % Chg. | - | 185.3% | 79.9% | -8.7% | -27.2% | 18.8% | 7.5% | 1.0% | -18.3% | 52.0% | |
| Depreciation & Amortization | 1.7 | 1.8 | 4.6 | 6.0 | 10.2 | 12.8 | 20.3 | 37.8 | 36.2 | - | |
| Depreciation & Amortization % Chg. | -22.8% | 5.7% | 158.1% | 28.7% | 70.3% | 25.6% | 58.7% | 86.3% | -4.2% | - | |
| EBITDA | 15.0 | 50.3 | 120.8 | 175.9 | 171.3 | 257.5 | 486.9 | 926.0 | 645.1 | 1,276.5 | |
| EBITDA % Chg. | - | 236.0% | 140.3% | 45.6% | -2.6% | 50.3% | 89.1% | 90.2% | -30.3% | 130.5% | |
| EBITDA Margin | 15.4% | 40.4% | 72.9% | 66.3% | 49.6% | 58.2% | 62.1% | 62.7% | 52.1% | 72.9% | |
| EBITDA Margin % Chg. | - | 162.2% | 80.3% | -9.2% | -25.2% | 17.6% | 6.6% | 0.9% | -16.9% | 52.0% |