Data is not available at this time.
Novo Nordisk A/S is a global healthcare leader specializing in diabetes care, obesity treatments, and rare blood disorders. The company operates in the highly regulated pharmaceutical industry, deriving revenue from innovative biologic therapies and a robust pipeline of next-generation treatments. Its flagship products, including Ozempic and Wegovy, have solidified its dominance in the GLP-1 receptor agonist market, positioning it as a key player in metabolic disease management. Novo Nordisk’s vertically integrated manufacturing and extensive R&D investments ensure competitive differentiation, while its focus on chronic disease solutions aligns with long-term demographic trends. The company maintains a stronghold in North America and Europe, with expanding footprints in emerging markets, reinforcing its status as a top-tier biopharmaceutical firm. Strategic partnerships and a patient-centric approach further enhance its market leadership, making it a preferred choice for healthcare providers and payers globally.
Novo Nordisk reported robust revenue of DKK 290.4 billion for FY 2024, driven by strong demand for its diabetes and obesity portfolios. Net income stood at DKK 101.0 billion, reflecting a healthy margin supported by pricing power and operational efficiency. Operating cash flow of DKK 121.0 billion underscores the company’s ability to convert earnings into liquidity, while capital expenditures of DKK 47.2 billion highlight ongoing investments in capacity and innovation.
Diluted EPS of DKK 22.63 demonstrates Novo Nordisk’s earnings strength, bolstered by high-margin biologic therapies. The company’s capital efficiency is evident in its disciplined R&D spend and scalable production, which drive consistent returns. Strong cash generation supports reinvestment in high-growth areas, ensuring sustained competitive advantage and shareholder value creation.
Novo Nordisk maintains a solid balance sheet with DKK 15.7 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of DKK 102.8 billion is manageable given its cash flow profile, reflecting prudent leverage. The company’s financial health is further reinforced by its investment-grade credit rating and ability to fund growth organically.
Novo Nordisk’s growth is fueled by rising global prevalence of diabetes and obesity, with its GLP-1 therapies capturing significant market share. The company’s dividend policy remains shareholder-friendly, with a per-share payout of DKK 1.61, reflecting its commitment to returning capital while retaining funds for expansion. Long-term trends support sustained revenue and earnings growth.
The market values Novo Nordisk at a premium, reflecting its leadership in metabolic diseases and high-growth potential. Investor expectations are anchored in its pipeline advancements and ability to maintain pricing power, with valuation multiples aligning with its peer group. Continued execution on innovation and market penetration will be critical to sustaining premium valuation.
Novo Nordisk’s strategic advantages include its deep expertise in biologics, strong brand equity, and global commercial infrastructure. The outlook remains positive, with obesity and diabetes markets offering long-term tailwinds. Risks include regulatory pressures and competition, but the company’s innovation pipeline and operational excellence position it well for future growth.
Company filings (10-K), investor presentations, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |