Loading...
XCSE
STG
Market cap1.16bUSD
Apr 03, Last price  
99.30DKK
1D
-1.10%
1Q
1.53%
Jan 2017
-16.48%
IPO
-0.70%
Name

Scandinavian Tobacco Group A/S

Chart & Performance

D1W1MN
P/E
8.32
P/S
0.85
EPS
11.94
Div Yield, %
8.46%
Shrs. gr., 5y
-3.84%
Rev. gr., 5y
6.02%
Revenues
9.20b
+5.40%
5,978,000,0005,925,300,0006,126,000,0006,732,300,0006,745,600,0006,463,500,0006,717,500,0006,870,300,0008,005,900,0008,232,700,0008,762,200,0008,730,900,0009,202,010,000
Net income
940m
-20.53%
618,200,000572,800,000639,800,000667,600,000681,500,000711,600,000665,500,000747,700,000677,900,0001,390,600,0001,476,300,0001,182,400,000939,700,000
CFO
1.18b
-12.46%
716,400,000744,800,0001,056,000,0001,285,400,0001,357,800,0001,048,500,000784,500,0001,299,600,0001,585,400,0001,566,700,0001,392,500,0001,347,000,0001,179,100,000
Dividend
Apr 05, 20248.4 DKK/sh
Earnings
Apr 30, 2025

Profile

Scandinavian Tobacco Group A/S manufactures and sells cigars and pipe tobacco in the United States, Europe, and internationally. The company offers fine-cut tobacco, and machine-rolled and handmade cigars. It markets its products under the Bali Shag, Balmoral, Borkum Riff, Break, Bugler, Café Crème, CAO, Captain Black, Clan, Cohiba, Colts, Crossroad, Cubero, Erinmore, Escort, Hajenus, Henri Wintermans, Kite, La Gloria Cubana, La Paz, M by Colts, Macanudo, Mehari's, Mercator, Panter, Partagas, Petit, Signature, SLS SALSA, Stanwell, Talon, Tiedemanns, W.Ø. Larsen, and Winchester brand names. The company sells its products through online, catalogue, and retail channels. In addition, it offers contract manufacturing and licensing services for third parties; and sells accessories. The company was founded in 1750 and is based in Gentofte, Denmark.
URL
https://www.st-group.com/
IPO date
Feb 10, 2016
Employees
10,000
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
9,202,010
5.40%
8,730,900
-0.36%
8,762,200
6.43%
Cost of revenue
4,923,600
4,526,800
5,581,300
Unusual Expense (Income)
NOPBT
4,278,410
4,204,100
3,180,900
NOPBT Margin
46.49%
48.15%
36.30%
Operating Taxes
279,600
308,400
380,200
Tax Rate
6.54%
7.34%
11.95%
NOPAT
3,998,810
3,895,700
2,800,700
Net income
939,700
-20.53%
1,182,400
-19.91%
1,476,300
6.16%
Dividends
(709,800)
(714,600)
(692,000)
Dividend yield
Proceeds from repurchase of equity
(773,600)
(180,600)
(776,400)
BB yield
Debt
Debt current
1,321,200
59,100
56,300
Long-term debt
4,458,600
4,207,400
3,707,600
Deferred revenue
Other long-term liabilities
262,600
259,400
253,600
Net debt
5,619,700
3,932,900
3,518,100
Cash flow
Cash from operating activities
1,179,100
1,347,000
1,392,500
CAPEX
(216,000)
(199,000)
(389,500)
Cash from investing activities
(824,100)
(875,300)
(131,800)
Cash from financing activities
(298,800)
(386,200)
(1,401,500)
FCF
3,120,910
4,617,200
1,328,200
Balance
Cash
160,100
99,600
22,200
Long term investments
234,000
223,600
Excess cash
Stockholders' equity
8,913,100
9,575,400
10,089,700
Invested Capital
14,848,700
13,655,000
12,820,300
ROIC
28.06%
29.43%
22.24%
ROCE
27.44%
29.27%
23.57%
EV
Common stock shares outstanding
82,162
86,668
90,851
Price
Market cap
EV
EBITDA
4,698,210
4,578,800
3,533,200
EV/EBITDA
Interest
210,800
184,200
114,900
Interest/NOPBT
4.93%
4.38%
3.61%