
Insights and highlights · Key gures and nancial ratios
Key gures and nancial ratios – year
(DKK million)
2020 2019 2018 2017 2016
Hearing Healthcare
Revenue 13,163 14,946 13,937 13,189 12,002
Organic growth -13% 4% 7% 9% 6%
Gross margin 73.6% 75.8% 77.4% 76.0% 75.2%
Operating prot (EBIT) 1,211 2,085 2,428 2,295 1,891
EBIT margin 9.2% 14.0% 17.4% 17.4% 15.8%
Communications
Revenue 1,306 - - - -
Organic growth - - - - -
Gross margin 50.3% - - - -
Operating prot (EBIT)* 102 66 104 43 51
EBIT margin 7.8% - - - -
Group
Income statement
Revenue 14,469 14,946 13,937 13,189 12,002
Adjusted gross margin** 71.5% 75.8% 77.7% 76.3% 75.8%
Gross margin 70.4% 75.8% 77.4% 76.0% 75.2%
EBITDA 2,578 3,110 2,978 2,742 2,346
EBITDA margin 17.8% 20.8% 21.4% 20.8% 19.5%
Adjusted EBIT** 1,313 2,151 2,652 2,504 2,130
Adjusted EBIT margin** 9.1% 14.4% 19.0% 19.0% 17.7%
Operating prot (EBIT) 1,530 2,151 2,532 2,338 1,942
EBIT margin 10.6% 14.4% 18.2% 17.7% 16.2%
Net nancial items -194 -240 -164 -111 -101
Prot for the year 1,134 1,467 1,830 1,759 1,464
Balance sheet
Total assets 21,927 21,798 17,935 16,222 15,548
Net interest-bearing debt (NIBD) 7,135 8,185 5,835 4,030 4,036
Equity 8,279 7,645 7,059 7,433 6,966
Cash ow statement
Adjusted cash ow from operating activities (CFFO)** 2,710 2,149 1,765 2,023 1,756
Cash ow from operating activities (CFFO) 2,621 2,149 1,683 1,872 1,679
Investment in property, plant and equipment, net 493 561 409 292 299
Free cash ow 2,023 1,338 1,185 1,387 1,223
Share buy-backs 197 946 1,751 1,031 1,050
Other key gures
Return on equity 14.3% 19.5% 25.7% 24.0% 21.5%
Equity ratio 37.8% 35.1% 39.4% 45.8% 44.8%
Gearing multiple (NIBD/EBITDA) 2.8 2.6 2.0 1.5 1.7
Earnings per share (EPS)*** 4.68 6.00 7.32 6.84 5.53
Free cash ow per share (FCFPS)*** 8.44 5.49 4.76 5.41 4.64
Price/earnings (P/E) ratio 51.4 35.0 25.3 25.4 22.2
Share price, end of period*** 240.60 209.80 184.90 173.50 122.80
Average number of shares outstanding 239.78 243.55 249.14 256.56 263.75
Market capitalisation 57,718 50,470 45,308 43,864 31,829
Average number of employees 16,155 15,352 14,250 13,280 12,339
Financial ratios are calculated in accordance with “Recommendations and Ratios” from CFA Society Denmark. The free cash ow is calculated as the sum of
cash ow from operating activities (CFFO) and investing activities (CFFI) before acquisitions and disposals of enterprises, participating interests and activities.
On computation of the return on equity, average equity is calculated, duly considering share buy-backs. The gearing multiple is calculated as net interest-bearing
debt relative to EBITDA.
*EBIT for Communications in 2016-2019 relates to the Group’s share of prot after tax from our former joint venture Sennheiser Communications.
**Adjusted for costs related to the 2016-2018 restructuring programme and for EPOS one-offs in 2020.
***Per share of nominally DKK 0.20.
Key gures and nancial ratios – half-year
(DKK million)
H2 2020 H1 2020 H2 2019 H1 2019 H2 2018 H1 2018
Hearing Healthcare
Revenue 7,631 5,532 7,596 7,350 7,160 6,777
Organic growth 2% -27% 3% 5% 6% 7%
Gross margin 74.5% 72.3% 74.0% 77.6% 78.0% 76.7%
Operating prot (EBIT) 1,425 -214 1,000 1,085 1,247 1,181
EBIT margin 18.7% -3.9% 13.2% 14.8% 17.4% 17.4%
Communications
Revenue 760 546 - - - -
Organic growth - - - - - -
Gross margin 52.9% 46.7% - - - -
Operating prot (EBIT)* 81 21 38 28 59 45
EBIT margin 10.7% 3.8% - - - -
Group
Income statement
Revenue 8,391 6,078 7,596 7,350 7,160 6,777
Adjusted gross margin** 72.5% 70.0% 74.0% 77.6% 78.4% 76.9%
Gross margin 72.1% 68.2% 74.0% 77.6% 78.0% 76.7%
EBITDA 1,949 629 1,528 1,582 1,537 1,441
EBITDA margin 23.2% 10.3% 20.1% 21.5% 21.5% 21.3%
Adjusted EBIT** 1,506 -193 1,038 1,113 1,380 1,272
Adjusted EBIT margin** 17.9% -3.2% 13.7% 15.1% 19.3% 18.8%
Operating prot (EBIT) 1,416 114 1,038 1,113 1,306 1,226
EBIT margin 16.9% 1.9% 13.7% 15.1% 18.2% 18.1%
Net nancial items -106 -88 -121 -119 -92 -72
Prot for the year 1,013 121 700 767 936 894
Balance sheet
Total assets 21,927 22,067 21,798 20,759 17,935 17,224
Net interest-bearing debt (NIBD) 7,135 8,388 8,185 7,613 5,835 5,061
Equity 8,279 7,449 7,645 7,596 7,059 6,943
Cash ow statement
Adjusted cash ow from operating activities (CFFO)** 1,944 766 1,102 1,047 714 1,051
Cash ow from operating activities (CFFO) 1,892 729 1,102 1,047 687 996
Investment in property, plant and equipment, net 251 242 310 251 211 198
Free cash ow 1,534 489 636 702 239 946
Share buy-backs - 197 682 264 849 902
Other key gures
Return on equity 25.7% 3.2% 18.0% 21.0% 27.0% 24.4%
Equity ratio 37.8% 33.8% 35.1% 36.6% 39.4% 40.3%
Gearing multiple (NIBD/EBITDA) 2.8 3.9 2.6 2.3 2.0 1.7
Earnings per share (EPS)*** 4.18 0.50 2.87 3.12 3.74 3.55
Free cash ow per share (FCFPS)*** 6.40 2.04 2.62 2.87 0.97 3.77
Price/earnings (P/E) ratio 57.6 349.8 73.1 65.4 49.4 72.3
Share price, end of period*** 240.60 174.90 209.80 204.10 184.90 256.80
Average number of shares outstanding 239.78 239.90 243.55 244.40 249.14 251.15
Market capitalisation 57,718 41,917 50,470 49,783 45,308 63,887
Average number of employees 16,203 16,107 15,660 15,044 14,565 13,934
5
Demant · Annual Report 2020