First Time Loading...

Carlsberg A/S
OTC:CABJF

Watchlist Manager
Carlsberg A/S Logo
Carlsberg A/S
OTC:CABJF
Watchlist
Price: 131.72 USD 1.05% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

73.6B
+1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+26%
5 Years
+18%
7 Years
+18%
10 Years
+14%
10.5B
-1%
Operating Income
Growth Rates:
1 Year
0%
3 Years
+12%
5 Years
+14%
7 Years
+32%
10 Years
+12%
-40.8B
Net Income
Growth Rates:
1 Year
-3 737%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Carlsberg A/S

Revenue
73.6B DKK
Cost of Revenue
-40.8B DKK
Gross Profit
32.8B DKK
Operating Expenses
-22.4B DKK
Operating Income
10.5B DKK
Other Expenses
-51.3B DKK
Net Income
-40.8B DKK

Income Statement
Carlsberg A/S

Rotate your device to view
Income Statement
Currency: DKK
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
59 382
N/A
58 569
-1%
58 920
+1%
60 271
+2%
60 054
0%
61 609
+3%
62 375
+1%
62 107
0%
63 561
+2%
63 808
+0%
64 404
+1%
65 551
+2%
66 468
+1%
66 397
0%
66 119
0%
64 951
-2%
64 350
-1%
64 542
+0%
64 646
+0%
65 347
+1%
64 506
-1%
65 081
+1%
64 850
0%
65 026
+0%
65 354
+1%
64 195
-2%
62 614
-2%
62 547
0%
60 655
-3%
60 445
0%
62 503
+3%
64 527
+3%
65 902
+2%
61 742
-6%
58 541
-5%
58 383
0%
60 097
+3%
66 872
+11%
70 265
+5%
72 606
+3%
73 585
+1%
Gross Profit
Cost of Revenue
(30 197)
(29 542)
(29 143)
(29 160)
(28 982)
(29 791)
(30 583)
(30 912)
(31 788)
(32 117)
(32 758)
(33 477)
(33 831)
(33 798)
(33 623)
(32 939)
(32 423)
(32 552)
(32 328)
(32 882)
(32 725)
(32 988)
(33 018)
(32 935)
(33 429)
(32 625)
(31 195)
(31 165)
(30 447)
(30 077)
(31 283)
(32 635)
(33 264)
(31 413)
(30 180)
(30 293)
(31 528)
(35 649)
(38 198)
(40 058)
(40 753)
Gross Profit
29 185
N/A
29 027
-1%
29 777
+3%
31 111
+4%
31 072
0%
31 818
+2%
31 792
0%
31 195
-2%
31 773
+2%
31 691
0%
31 646
0%
32 074
+1%
32 637
+2%
32 599
0%
32 496
0%
32 012
-1%
31 927
0%
31 990
+0%
32 318
+1%
32 465
+0%
31 781
-2%
32 093
+1%
31 832
-1%
32 091
+1%
31 925
-1%
31 570
-1%
31 419
0%
31 382
0%
30 208
-4%
30 368
+1%
31 220
+3%
31 892
+2%
32 638
+2%
30 329
-7%
28 361
-6%
28 090
-1%
28 569
+2%
31 223
+9%
32 067
+3%
32 548
+1%
32 832
+1%
Operating Income
Operating Expenses
(19 308)
(19 216)
(19 386)
(19 896)
(20 971)
(21 425)
(21 938)
(22 224)
(22 137)
(22 501)
(22 685)
(22 775)
(22 952)
(22 913)
(22 948)
(22 773)
(22 576)
(22 827)
(22 972)
(23 112)
(23 057)
(23 174)
(23 577)
(23 718)
(23 866)
(23 593)
(23 464)
(22 694)
(21 620)
(21 544)
(22 034)
(21 899)
(22 507)
(20 636)
(19 030)
(18 643)
(18 776)
(20 068)
(21 577)
(21 958)
(22 355)
Selling, General & Administrative
(19 862)
(19 769)
(20 060)
(20 603)
(21 198)
(21 692)
(22 137)
(22 435)
(22 386)
(22 686)
(22 909)
(23 021)
(23 097)
(23 066)
(23 014)
(22 795)
(22 596)
(22 862)
(23 085)
(23 371)
(23 328)
(23 477)
(23 788)
(23 912)
(24 067)
(23 801)
(23 696)
(22 892)
(20 263)
(21 617)
(20 847)
(21 992)
(20 654)
(20 716)
(17 144)
(18 531)
(18 851)
(20 144)
(19 915)
(22 025)
(20 767)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(85)
0
0
0
(15)
0
(104)
0
(120)
0
(127)
0
(133)
0
(123)
0
0
0
(107)
0
(132)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 444)
0
(1 242)
0
(1 905)
0
(1 682)
0
0
0
(1 651)
0
(1 665)
Other Operating Expenses
554
553
674
707
227
267
199
211
249
185
224
246
145
153
66
22
20
35
113
259
356
303
211
194
216
208
336
198
207
73
182
93
185
80
(81)
(112)
75
76
96
67
209
Operating Income
9 877
N/A
9 811
-1%
10 391
+6%
11 215
+8%
10 101
-10%
10 393
+3%
9 854
-5%
8 971
-9%
9 636
+7%
9 190
-5%
8 961
-2%
9 299
+4%
9 685
+4%
9 686
+0%
9 548
-1%
9 239
-3%
9 351
+1%
9 163
-2%
9 346
+2%
9 353
+0%
8 724
-7%
8 919
+2%
8 255
-7%
8 373
+1%
8 059
-4%
7 977
-1%
7 955
0%
8 688
+9%
8 588
-1%
8 824
+3%
9 186
+4%
9 993
+9%
10 131
+1%
9 693
-4%
9 331
-4%
9 447
+1%
9 793
+4%
11 155
+14%
10 490
-6%
10 590
+1%
10 477
-1%
Pre-Tax Income
Interest Income Expense
(2 878)
(2 484)
(2 236)
(2 166)
(2 007)
(2 077)
(2 395)
(2 003)
(1 838)
(1 719)
(1 510)
(1 634)
(1 195)
(1 028)
(956)
(699)
(500)
(480)
(424)
(442)
(483)
(409)
(372)
(483)
(832)
(1 214)
(139)
(497)
(173)
(115)
(250)
(375)
(188)
(86)
40
33
(134)
(42)
362
420
35
Non-Reccuring Items
(1 294)
(838)
(749)
(1 031)
(249)
(679)
(788)
665
(268)
(235)
1 314
317
(1 637)
(1 658)
(3 184)
(3 221)
(501)
(461)
(475)
(526)
(1 289)
(1 370)
(1 448)
(9 072)
(8 638)
(8 139)
261
(140)
(4 563)
(4 666)
(274)
(522)
557
763
(246)
(459)
1 066
385
(705)
(100)
(384)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
1 719
1 739
0
0
60
0
0
0
33
0
0
0
13
169
(44)
23
24
26
199
604
0
0
52
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
(466)
(466)
1 273
1 273
(628)
(588)
(588)
(588)
(299)
(435)
(435)
(435)
(335)
95
(784)
(164)
(353)
(352)
(342)
(334)
(272)
(591)
(136)
(79)
(278)
(287)
(186)
(247)
(298)
Pre-Tax Income
5 705
N/A
6 489
+14%
7 406
+14%
8 018
+8%
7 845
-2%
7 637
-3%
6 671
-13%
7 633
+14%
7 530
-1%
7 236
-4%
8 765
+21%
7 982
-9%
8 106
+2%
8 273
+2%
6 681
-19%
6 592
-1%
7 782
+18%
7 634
-2%
7 859
+3%
7 797
-1%
6 686
-14%
6 705
+0%
6 000
-11%
(1 617)
N/A
(1 733)
-7%
(1 112)
+36%
7 249
N/A
7 910
+9%
3 523
-55%
3 717
+6%
8 519
+129%
9 366
+10%
10 228
+9%
9 779
-4%
9 041
-8%
8 942
-1%
10 447
+17%
11 211
+7%
9 961
-11%
10 663
+7%
9 830
-8%
Net Income
Tax Provision
(1 538)
(1 650)
(1 838)
(1 958)
(1 886)
(1 931)
(1 605)
(1 536)
(1 838)
(1 761)
(1 995)
(2 048)
(1 861)
(1 892)
(1 635)
(1 586)
(1 833)
(1 803)
(1 874)
(1 885)
(1 748)
(1 759)
(1 658)
(770)
(849)
(1 175)
(2 392)
(2 457)
(1 458)
(1 475)
(2 386)
(2 574)
(2 751)
(2 586)
(2 233)
(2 194)
(2 427)
(2 436)
(1 778)
(1 875)
(1 859)
Income from Continuing Operations
4 167
4 839
5 568
6 060
5 959
5 706
5 066
6 097
5 692
5 475
6 770
5 934
6 245
6 381
5 046
5 006
5 949
5 831
5 985
5 912
4 938
4 946
4 342
(2 387)
(2 582)
(2 287)
4 857
5 453
2 065
2 242
6 133
6 792
7 477
7 193
6 808
6 748
8 020
8 775
8 183
8 788
7 971
Income to Minority Interest
(565)
(558)
(599)
(642)
(608)
(649)
(582)
(547)
(543)
(575)
(570)
(604)
(638)
(636)
(582)
(470)
(478)
(489)
(507)
(539)
(524)
(555)
(576)
(449)
(344)
(267)
(371)
(530)
(806)
(816)
(824)
(875)
(908)
(848)
(778)
(860)
(1 163)
(1 289)
(1 171)
(1 219)
(1 011)
Net Income (Common)
3 602
N/A
4 281
+19%
4 969
+16%
5 418
+9%
5 351
-1%
5 057
-5%
4 484
-11%
5 550
+24%
5 149
-7%
4 900
-5%
6 200
+27%
5 330
-14%
5 607
+5%
5 745
+2%
4 464
-22%
4 536
+2%
5 471
+21%
5 342
-2%
5 478
+3%
5 373
-2%
4 414
-18%
4 391
-1%
3 766
-14%
(2 836)
N/A
(2 926)
-3%
(2 554)
+13%
4 486
N/A
4 923
+10%
1 259
-74%
1 426
+13%
5 309
+272%
5 917
+11%
6 569
+11%
6 345
-3%
6 030
-5%
6 202
+3%
6 846
+10%
(1 457)
N/A
(1 063)
+27%
7 708
N/A
(40 788)
N/A
EPS (Diluted)
23.54
N/A
27.98
+19%
32.47
+16%
35.41
+9%
34.97
-1%
33.05
-5%
29.3
-11%
36.27
+24%
33.65
-7%
32.02
-5%
40.52
+27%
34.83
-14%
36.64
+5%
37.54
+2%
29.17
-22%
29.64
+2%
35.29
+19%
34.92
-1%
35.81
+3%
35.13
-2%
28.85
-18%
28.69
-1%
24.61
-14%
-18.53
N/A
-19.12
-3%
-16.69
+13%
29.32
N/A
32.17
+10%
8.24
-74%
9.38
+14%
34.69
+270%
38.92
+12%
43.5
+12%
42.87
-1%
41.02
-4%
42.77
+4%
47.54
+11%
-10.33
N/A
-7.6
+26%
56.33
N/A
-299.71
N/A

See Also

Summary
CABJF intrinsic value, competitors valuation, and company profile.
DCF Valuation
CABJF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CABJF stock valuation using valuation multiples.
Wall Street Estimates
CABJF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CABJF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.