Novo Nordisk A/S (NVO)

Growth

Revenue 5Y6.43%
Revenue 3Y9.29%
EPS 5Y6.42%
EPS 3Y8.63%
Dividend 5Y-0.43%
Dividend 3Y5.41%

Capital Efficiency

ROIC63.38%
ROE73.26%
ROA21.75%
ROTA21.75%

Capital Structure

Market Cap314.84B
EV312.35B
Cash28.46B
Current Ratio0.92
Debt/Equity0.68
Net Debt/EBITDA-0.03
Show More

Income Statement

Select a metric from the list below to chart it

Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
12,211.1
12,975.9
15,769.7
16,332.7
16,320.4
16,340.2
17,829.1
18,548.7
20,573.0
24,429.7
Revenue % Chg.
7.1%
6.3%
21.5%
3.6%
-0.1%
0.1%
9.1%
4.0%
10.9%
24.2%
Cost of Revenue
2,066.1
2,127.7
2,365.3
2,510.7
2,576.3
2,574.1
2,935.2
3,058.5
3,456.8
3,861.4
Cost of Revenue % Chg.
5.0%
3.0%
11.2%
6.1%
2.6%
-0.1%
14.0%
4.2%
13.0%
14.7%
Gross Profit
10,145.0
10,848.2
13,404.4
13,822.0
13,744.2
13,766.1
14,893.9
15,490.2
17,116.2
20,568.3
Gross Profit % Chg.
7.5%
6.9%
23.6%
3.1%
-0.6%
0.2%
8.2%
4.0%
10.5%
26.2%
Gross Profit Margin
83.1%
83.6%
85.0%
84.6%
84.2%
84.2%
83.5%
83.5%
83.2%
84.2%
Gross Profit Margin % Chg.
0.4%
0.6%
1.7%
-0.4%
-0.5%
0.0%
-0.8%
-0.0%
-0.4%
1.6%
R&D Expenses
1,714.4
2,010.8
1,988.3
2,127.9
2,047.7
2,163.2
2,077.8
2,259.2
2,596.8
3,155.2
R&D Expenses % Chg.
7.7%
17.3%
-1.1%
7.0%
-3.8%
5.6%
-4.0%
8.7%
14.9%
29.9%
Selling, General, & Admin Expenses
3,928.7
3,910.0
4,700.4
4,725.2
4,693.8
4,867.5
5,235.3
5,389.6
5,999.2
7,074.2
Selling, General, & Admin Expenses % Chg.
8.2%
-0.5%
20.2%
0.5%
-0.7%
3.7%
7.6%
2.9%
11.3%
23.5%
Other Expenses
-99.7
-112.5
-508.8
-107.7
-152.1
-168.3
-87.7
-67.2
-48.5
-87.2
Other Expenses % Chg.
2.4%
12.9%
352.2%
78.8%
41.2%
10.7%
47.9%
23.3%
27.8%
35.1%
Operating Income
4,601.6
5,039.8
7,224.5
7,076.6
7,154.8
6,903.6
7,668.5
7,908.6
8,568.8
10,426.2
Operating Income % Chg.
6.9%
9.5%
43.3%
-2.0%
1.1%
-3.5%
11.1%
3.1%
8.3%
27.0%
Operating Income Margin
37.7%
38.8%
45.8%
43.3%
43.8%
42.2%
43.0%
42.6%
41.7%
42.7%
Operating Income Margin % Chg.
-0.2%
3.1%
18.0%
-5.4%
1.2%
-3.6%
1.8%
-0.9%
-2.3%
2.2%
Total Other Income/Expenses Net
152.8
-57.9
-871.0
-92.6
-41.9
53.6
-574.2
-145.5
63.7
-803.2
Total Other Income/Expenses Net % Chg.
-
-
1405.3%
89.4%
54.7%
-
-
74.7%
-
-
Income Before Tax
4,754.4
4,981.9
6,353.5
6,984.0
7,112.9
6,957.3
7,094.3
7,763.1
8,632.5
9,623.0
Income Before Tax % Chg.
17.0%
4.8%
27.5%
9.9%
1.8%
-2.2%
2.0%
9.4%
11.2%
13.6%
Income Before Tax Margin
38.9%
38.4%
40.3%
42.8%
43.6%
42.6%
39.8%
41.9%
42.0%
39.4%
Income Before Tax Margin % Chg.
9.2%
-1.4%
4.9%
6.1%
1.9%
-2.3%
-6.5%
5.2%
0.3%
-8.5%
Income Tax Expense
1,074.7
1,112.7
1,259.9
1,442.6
1,541.5
1,313.1
1,403.0
1,606.1
1,654.5
1,904.5
Income Tax Expense % Chg.
15.3%
3.5%
13.2%
14.5%
6.9%
-14.8%
6.8%
14.5%
3.0%
10.6%
Net Income
3,679.8
3,869.3
5,093.6
5,541.4
5,571.4
5,644.1
5,691.3
6,157.0
6,978.0
7,718.5
Net Income % Chg.
17.5%
5.2%
31.6%
8.8%
0.5%
1.3%
0.8%
8.2%
13.3%
14.4%
Net Income Margin
30.1%
29.8%
32.3%
33.9%
34.1%
34.5%
31.9%
33.2%
33.9%
31.6%
Net Income Margin % Chg.
9.7%
-1.0%
8.3%
5.0%
0.6%
1.2%
-7.6%
4.0%
2.2%
-7.9%
Weighted Avg. Shares Out
2,679.4
2,621.9
2,570.8
2,529.9
2,473.2
2,419.6
2,374.3
2,333.9
2,333.9
2,274.8
Weighted Avg. Shares Out % Chg.
-2.3%
-2.1%
-1.9%
-1.6%
-2.2%
-2.2%
-1.9%
-1.7%
-
-1.4%
EPS
1.4
1.5
2.0
2.2
2.3
2.3
2.4
2.6
3.0
3.4
EPS % Chg.
20.2%
7.4%
34.3%
10.5%
2.9%
3.5%
2.8%
10.0%
13.4%
16.0%
Weighted Avg. Shares Out Dil
2,693.6
2,629.7
2,578.4
2,534.7
2,478.1
2,424.4
2,378.7
2,340.0
2,333.9
2,280.0
Weighted Avg. Shares Out Dil % Chg.
-2.3%
-2.4%
-2.0%
-1.7%
-2.2%
-2.2%
-1.9%
-1.6%
-0.3%
-1.4%
EPS Diluted
1.4
1.5
2.0
2.2
2.2
2.3
2.4
2.6
3.0
3.4
EPS Diluted % Chg.
20.3%
7.7%
34.3%
10.7%
2.9%
3.5%
2.8%
10.0%
13.6%
16.0%
Interest Income
8.2
14.8
8.2
7.6
10.1
7.5
9.5
49.2
33.8
151.5
Interest Income % Chg.
-55.2%
80.4%
-44.6%
-7.1%
32.7%
-26.1%
27.5%
418.5%
-31.5%
-62.2%
Interest Expense
8.0
5.7
9.8
9.5
13.2
12.4
32.1
57.0
42.2
1,026.9
Interest Expense % Chg.
-96.9%
-29.1%
71.8%
-3.0%
38.5%
-5.6%
158.8%
77.3%
-25.9%
-
EBIT
4,754.6
4,991.0
6,351.9
6,982.1
7,109.8
6,952.3
7,071.7
7,755.3
8,624.0
8,747.6
EBIT % Chg.
24.4%
5.0%
27.3%
9.9%
1.8%
-2.2%
1.7%
9.7%
11.2%
-1.4%
EBIT Margin
38.9%
38.5%
40.3%
42.7%
43.6%
42.5%
39.7%
41.8%
41.9%
35.8%
EBIT Margin % Chg.
16.2%
-1.2%
4.7%
6.1%
1.9%
-2.3%
-6.8%
5.4%
0.3%
-20.6%
Depreciation & Amortization
409.0
501.9
432.4
466.5
464.9
573.5
827.2
840.6
880.3
1,082.6
Depreciation & Amortization % Chg.
3.9%
22.7%
-13.9%
7.9%
-0.3%
23.4%
44.2%
1.6%
4.7%
39.2%
EBITDA
5,163.6
5,492.9
6,784.3
7,448.6
7,574.7
7,525.8
7,898.8
8,595.9
9,504.3
9,830.2
EBITDA % Chg.
22.5%
6.4%
23.5%
9.8%
1.7%
-0.6%
5.0%
8.8%
10.6%
1.9%
EBITDA Margin
42.3%
42.3%
43.0%
45.6%
46.4%
46.1%
44.3%
46.3%
46.2%
40.2%
EBITDA Margin % Chg.
14.4%
0.1%
1.6%
6.0%
1.8%
-0.8%
-3.8%
4.6%
-0.3%
-18.0%