| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2026 | 1.80 |
—
—
|
| 2025 | 1.73 |
—
—
|
| 2024 | 1.45 |
—
—
|
| 2023 | 1.03 |
—
—
|
| 2022 | 0.80 |
—
—
|
| 2021 | 0.74 |
—
—
|
| 2020 | 0.65 |
—
—
|
| 2019 | 0.61 |
—
—
|
| 2018 | 0.63 |
—
—
|
| 2017 | 0.57 |
—
—
|
| 2016 | 0.48 |
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 4,729.75 | 4,731.93 | 5,093.70 | 7,598.26 |
| Receivables | 10,927.90 | 12,675.03 | 13,502.76 | 16,884.47 |
| Inventory | 4,618.96 | 5,923.11 | 7,512.92 | 7,990.37 |
| Other | — | — | — | — |
| 20,276.60 | 23,330.06 | 26,109.38 | 32,473.10 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 3,717.99 | 4,182.67 | 2,991.36 | 2,270.36 |
| ST’ Debt | 940.61 | 1,901.39 | 1,819.37 | 2,852.62 |
| Other | 18,942.07 | 24,048.69 | 26,566.16 | 28,894.76 |
| 24,633.91 | 31,541.56 | 32,651.08 | 37,201.32 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 15,162.48 | 12,212.73 | — | — |
—
|
| ’25 | 11,018.08 | 11,689.95 | 11,741.24 | 12,343.02 |
46,792.29
|
| ’24 | 9,514.81 | 9,821.06 | 10,511.24 | 12,261.32 |
42,108.43
|
| ’23 | 7,690.19 | 7,933.23 | 8,574.73 | 9,526.16 |
33,724.30
|
| ’22 | 6,338.28 | 5,900.90 | 6,165.08 | 6,652.44 |
25,056.69
|
| ’21 | 5,479.63 | 5,355.95 | 5,649.65 | 5,916.05 |
22,401.28
|
| ’20 | 5,003.34 | 4,431.89 | 4,855.54 | 5,157.36 |
19,448.13
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 3,771.55 | 8,564.88 | — | — |
—
|
| ’25 | 3,469.79 | 6,473.90 | 7,514.55 | 573.80 |
18,032.04
|
| ’24 | 2,084.12 | 7,268.98 | 6,664.43 | 1,522.84 |
17,540.36
|
| ’23 | 4,296.20 | 4,234.73 | 5,975.20 | 1,307.32 |
15,813.44
|
| ’22 | 3,556.77 | 3,242.45 | 2,913.43 | 1,457.75 |
11,170.40
|
| ’21 | 1,824.44 | 4,093.84 | 3,283.23 | (451.00) |
8,750.50
|
| ’20 | 1,478.77 | 3,583.35 | 3,067.18 | (170.41) |
7,958.89
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1,886.25 | 6,585.08 | — | — |
—
|
| ’25 | 1,411.71 | 3,838.03 | 4,961.69 | (5,822.49) |
4,388.93
|
| ’24 | 772.41 | 5,370.44 | 4,752.52 | (794.81) |
10,100.56
|
| ’23 | 3,604.37 | 3,197.31 | 4,425.27 | (1,061.22) |
10,165.74
|
| ’22 | 3,288.35 | 2,888.11 | 2,375.32 | 529.60 |
9,081.37
|
| ’21 | 1,581.45 | 3,788.44 | 3,027.35 | (821.69) |
7,575.55
|
| ’20 | 1,224.28 | 3,381.44 | 2,083.41 | (2,111.99) |
4,577.16
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1.71 | 0.74 | — | — |
—
|
| ’25 | 0.92 | 0.91 | 0.70 | 0.94 |
3.49
|
| ’24 | 0.83 | 0.65 | 0.90 | 0.91 |
3.28
|
| ’23 | 0.64 | 0.63 | 0.73 | 0.71 |
2.70
|
| ’22 | 0.47 | 0.42 | 0.43 | 0.42 |
1.73
|
| ’21 | 0.44 | 0.43 | 0.42 | 0.37 |
1.65
|
| ’20 | 0.38 | 0.34 | 0.35 | 0.32 |
1.38
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 45.76 | 65.05 | 81.50 | 43.08 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 67.93 | 105.69 | 148.15 | 93.80 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 55,185 | 63,370 | 77,349 | 69,505 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.45 | 0.53 | 0.54 | 0.67 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 25,056.69 | 33,724.30 | 42,108.43 | 46,792.29 | — | — | — |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 83.92% | 84.60% | 84.67% | 80.98% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9,779.18 | 15,198.67 | 18,442.70 | 19,763.76 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.03% | 45.07% | 43.80% | 42.24% | — | — | — |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7,862.34 | 12,150.77 | 14,643.26 | 15,508.51 | — | — | — |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,042.46 | 1,366.77 | 2,770.52 | 3,328.08 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.53 | 7.52 | 9.45 | 10.53 | — | — | — |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.74 | 2.71 | 3.29 | 3.49 | — | — | — |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.47 | 3.53 | 3.94 | 4.06 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.46) | (1.26) | (1.67) | (3.07) | — | — | — |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.00 | 2.27 | 2.27 | 0.99 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.61 | 3.45 | 4.67 | 6.61 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4,530.60 | 4,482.80 | 4,453.90 | 4,443.00 | — | — | — |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.47 | 37.75 | 26.15 | 14.66 | — | — | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.38 | 13.57 | 9.10 | 4.83 | — | — | — |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 26.24 | 29.58 | 18.41 | 7.69 | — | — | — |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.38 | 13.55 | 9.34 | 5.15 | — | — | — |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 34.16 | 44.95 | 38.94 | 54.86 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11,170.40 | 15,813.44 | 17,540.36 | 18,032.04 | — | — | — |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,089.03) | (5,647.70) | (7,439.80) | (13,643.11) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9,081.37 | 10,165.74 | 10,100.56 | 4,388.93 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,804.83) | (4,357.31) | (8,211.50) | (6,541.70) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,651.01 | 3,921.27 | 14,904.12 | 19,827.04 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (73.21) | (808.47) | 10,172.19 | 14,733.34 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11,821.62 | 15,472.66 | 20,805.47 | 29,378.71 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.15% | 30.44% | 25.87% | 20.71% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 56.35% | 63.48% | 37.55% | 27.38% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 68.14% | 89.04% | 80.73% | 61.81% | — | — | — |
ROE
|
Novo Nordisk (NVO) has powered through a remarkable growth phase, with revenue exploding from $16.6 billion in 2016 to a projected $42.1 billion in 2024—a 20%+ CAGR driven by GLP-1 leaders Ozempic and Wegovy amid surging obesity and diabetes demand. Metrics shine: revenue per employee up 38% to $544,000, EPS at a 25% CAGR to $3.29, and gross margins steady at 83-85%, underscoring scalable dominance with over 50% semaglutide market share. Yet, the stock has cratered 67% from 2024 highs, trading near 2020 levels despite tripled earnings, as capex doubles to $7.4 billion for supply ramps and debt surges to $14.9 billion.
Profitability remains elite—ROE at 81%, FCF/share at $2.27—mirroring past pharma booms like 1990s Merck, but headwinds mount: FCF/share halving in 2025, negative working capital at -$8.2 billion, and intensifying competition from Eli Lilly’s Mounjaro. Valuations have normalized (PE 26x, PS 9.1x) post-euphoria, decoupling from fundamentals in a GLP-1 fatigue reminiscent of biotech cycles.
Analysts forecast 11% revenue growth to $46.8 billion in 2025, with catalysts like Wegovy patient ramps to 20-30 million, CagriSema data, and a $100 billion obesity market by 2030—but risks include patent cliffs post-2032, regulatory scrutiny, and 10-15% drawdown potential. This 67% correction offers a historical entry for 15-20% annualized returns through 2030, warranting selective accumulation below mean targets amid execution tests.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.