Novo Nordisk(NYSE:NVO)
Novo Nordisk A/S, a healthcare company, engages in the research, development, manufacture, and marketing of pharmaceutical products worldwide. It operates in two segments, Diabetes and Obesity care, and Biopharm. The Diabetes and Obesity care segment provides products in the areas of insulins, GLP-1...
Website: http://www.novonordisk.com
Founded: 1923
Full Time Employees: 44,326
Founder: August Krogh, H.C. Hagedorn, August Kongsted
CEO: Maziar Mike Doustdar
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
- Strong Demand for GLP-1 Therapies Drives Growth: Novo Nordisk continues to benefit from robust global demand for its GLP-1 portfolio, supporting strong sales momentum and market share gains in obesity and diabetes.
- Capacity Expansion and Supply Constraints in Focus: Manufacturing scale-up and supply availability remain key execution priorities as the company invests to expand fill-finish and production capacity to meet sustained demand.
- Pipeline and Indication Expansion Provide Longer-Term Upside: Ongoing clinical development and label expansions across obesity, cardiometabolic disease, and related comorbidities could extend the growth runway beyond current flagship products.
- Competitive Intensity Rising in the Obesity Market: Competition from other incretin-based therapies and next-generation entrants is increasing, making differentiation on efficacy, safety, supply reliability, and pricing more important.
- Pricing and Reimbursement Scrutiny Remains a Key Risk: As GLP-1 adoption expands, payer management, government pricing policies, and reimbursement dynamics could influence net pricing, access, and long-term profitability.
Bull Thesis:
- Dominance in GLP-1 Market with Ozempic/Wegovy: Novo Nordisk holds a leading position in the rapidly expanding GLP-1 market for diabetes and obesity with blockbusters like Ozempic (semaglutide for diabetes) and Wegovy (semaglutide for obesity). Demand continues to outstrip supply, indicating massive unmet need and strong pricing power.
- Robust Pipeline and Expanding Indications: Beyond current indications, Novo Nordisk is exploring GLP-1s for new areas like cardiovascular benefits (SELECT trial success for Wegovy), kidney disease, and NASH, potentially opening up even larger addressable markets and extending patent life. Oral semaglutide (Rybelsus) also offers convenience and market differentiation.
- Significant Manufacturing Capacity Expansion: Novo Nordisk is investing heavily in expanding its manufacturing capacity for GLP-1s, which will allow it to meet surging global demand, capture market share, and maintain its competitive edge over rivals struggling with production ramp-up.
- Strong Financial Performance and Profitability: The high demand and premium pricing for its GLP-1 drugs translate into excellent revenue growth, high-profit margins, and strong free cash flow generation, supporting further R&D, strategic acquisitions, and attractive shareholder returns.
Bear Thesis:
- Increasing Competition from Eli Lilly and Others: Eli Lilly's Mounjaro (tirzepatide) and Zepbound (tirzepatide for obesity) are showing strong efficacy, and other competitors are entering the GLP-1 and dual-agonist space, potentially eroding Novo Nordisk's market share and pricing power over time.
- Potential for Pricing Pressure and Reimbursement Hurdles: As more GLP-1 drugs become available and healthcare systems face budget constraints, there could be increasing pressure on pricing, especially for obesity indications where reimbursement is still evolving and often limited, impacting profitability.
- Persistent Supply Chain Constraints Limiting Growth: Despite expansion efforts, Novo Nordisk has struggled to consistently meet the overwhelming demand for Wegovy and Ozempic, leading to rationing, lost sales opportunities, and potential frustration among patients and prescribers, which could push some to competitor products.
- Over-reliance on a Single Drug Class (GLP-1s): A significant portion of Novo Nordisk's revenue and future growth is tied to the continued success of its GLP-1 franchise. Any major setback (e.g., new competition, unexpected safety issues, regulatory changes, or a shift in treatment paradigms) could have a disproportionately large negative impact on the company.
Main Competitors:
- Eli Lilly and Company ($LLY) (Mounjaro (tirzepatide), Zepbound (tirzepatide), Trulicity (dulaglutide), Jardiance (empagliflozin)), Eli Lilly is Novo Nordisk's most direct and formidable competitor, particularly in the rapidly growing diabetes and obesity markets. Their dual GIP/GLP-1 agonist, tirzepatide (Mounjaro for diabetes, Zepbound for obesity), directly challenges Novo Nordisk's GLP-1 blockbusters like Ozempic and Wegovy, often demonstrating superior weight loss and glycemic control in clinical trials. They also compete with other diabetes medications like Trulicity and Jardiance.
- Sanofi S.A. ($SNY) (Lantus (insulin glargine), Toujeo (insulin glargine), Soliqua/Suliqua (insulin glargine/lixisenatide), rare disease therapies), Sanofi has historically been a major competitor in the global insulin market with products like Lantus and Toujeo, directly competing with Novo Nordisk's insulin portfolio. While they have struggled to gain significant traction in the GLP-1 space, they remain a broad pharmaceutical company with a presence in diabetes care and various rare disease segments, including hemophilia, where they indirectly compete with Novo Nordisk's rare disease offerings.
- AstraZeneca PLC ($AZN) (Farxiga/Forxiga (dapagliflozin), broader cardiovascular-renal-metabolic portfolio), AstraZeneca competes in the broader diabetes market, primarily with its SGLT2 inhibitor Farxiga (Forxiga), which has demonstrated significant cardiovascular and renal benefits beyond glycemic control. While their GLP-1 presence (exenatide) has diminished, Farxiga directly competes for market share in diabetes management, often used in combination or as an alternative to GLP-1s, and they have a strong pipeline in related metabolic and cardiovascular diseases.
- Takeda Pharmaceutical Company Limited ($TAK) (Adynovate (antihemophilic factor), Vonvendi (von Willebrand factor), various rare disease therapies), Takeda is a significant global player in rare diseases, including hemophilia, which is one of Novo Nordisk's key therapeutic areas outside of diabetes and obesity. Takeda's hemophilia treatments, such as Adynovate, compete for market share and patient access with Novo Nordisk's hemophilia portfolio, requiring continuous innovation and patient support programs.
Moat:
Novo Nordisk's competitive moat is built on its deep expertise and long-standing leadership in diabetes care, particularly its innovative GLP-1 receptor agonist portfolio (Ozempic, Wegovy, Rybelsus). This is supported by robust R&D, strong patent protection, established brand recognition, and extensive manufacturing capabilities for complex biologics. However, the competitive landscape is exceptionally fierce, especially in the rapidly expanding obesity and diabetes markets. Key rivals like Eli Lilly are introducing highly effective next-generation therapies (e.g., tirzepatide), while other major pharmaceutical companies are actively developing novel treatments and oral formulations. Competition also extends to rare diseases and broader metabolic health, requiring continuous innovation, strategic pricing, and strong market access to maintain its leadership position.
Income Statements:
Quarterly
Annual
| Unit: USD |
|---|
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2018-09-30 | 2018-02-01 | 2017-11-01 | 2017-05-03 | 2016-04-29 | 2015-10-29 | 2015-08-06 | 2015-04-30 | 2015-01-30 | 2014-10-30 |
|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||
intangible assets | 4,610 | 3,325 | 2,615 | 2,771 | 2,157 | 1,465 | 1,460 | 1,372 | 1,378 | 1,398 |
property, plant and equipment | 39,555 | 35,247 | 33,128 | 31,096 | 25,863 | 23,977 | 23,632 | 23,464 | 23,136 | 22,612 |
investment in associated company | 528 | 784 | 780 | 785 | 796 | 806 | 802 | 798 | ||
deferred income tax assets | 2,051 | 1,941 | 2,841 | 2,658 | 6,009 | 6,185 | 6,661 | 7,317 | 5,399 | 5,277 |
other financial assets | 1,016 | 978 | 1,433 | 1,255 | 1,162 | 1,274 | 1,421 | 1,045 | 856 | 825 |
total non-current assets | 47,760 | 42,275 | 40,797 | 38,565 | 35,987 | 33,707 | 33,976 | 33,996 | 30,769 | 30,112 |
inventories | 15,922 | 15,373 | 15,230 | 15,044 | 12,995 | 12,762 | 12,825 | 12,288 | 11,357 | 11,285 |
trade receivables | 18,534 | 20,165 | 17,199 | 17,012 | 16,502 | 13,565 | 14,209 | 14,648 | 13,041 | 10,813 |
tax receivables | 309 | 958 | 322 | 2,656 | 3,990 | 4,240 | 5,063 | 6,623 | 3,210 | 2,449 |
other receivables and prepayments | 2,725 | 2,428 | 2,632 | 2,868 | 2,627 | 2,826 | 3,022 | 2,460 | 2,750 | 2,996 |
derivative financial instruments | 244 | 2,304 | 2,574 | 302 | 1,417 | 587 | 379 | 254 | 30 | 8 |
cash at bank | 16,401 | 18,852 | 19,134 | 16,763 | ||||||
total current assets | 54,135 | 60,080 | 57,094 | 55,648 | 46,381 | 51,488 | 47,337 | 43,461 | 46,293 | 41,171 |
total assets | 101,895 | 102,355 | 97,891 | 94,213 | 82,368 | 85,195 | 81,313 | 77,457 | 77,062 | 71,283 |
equity and liabilities | ||||||||||
share capital | 490 | 500 | 500 | 510 | 520 | 520 | 520 | 530 | 530 | 530 |
treasury shares | -11 | -13 | -13 | -11 | ||||||
retained earnings | 49,007 | 48,977 | 45,262 | 40,739 | 36,070 | 42,797 | 39,353 | 34,790 | 41,277 | 38,743 |
other reserves | 349 | 1,192 | -935 | 706 | -756 | -3,199 | -1,502 | |||
total equity | 47,512 | 49,815 | 46,946 | 40,301 | 37,284 | 43,109 | 39,111 | 32,108 | 40,294 | 37,967 |
deferred income tax liabilities | 362 | 846 | 1,358 | 13 | 13 | 11 | 19 | 42 | 7 | 9 |
retirement benefit obligations | 1,256 | 1,336 | 1,331 | 1,382 | 1,281 | 1,160 | 1,199 | 1,280 | 1,031 | 984 |
provisions | 3,340 | 3,302 | 3,129 | 3,614 | 2,716 | 2,392 | 2,391 | 2,038 | 2,041 | 2,292 |
total non-current liabilities | 4,958 | 5,484 | 5,818 | 5,009 | 4,010 | 3,563 | 3,609 | 3,360 | 3,079 | 3,285 |
current debt | 337 | 1,694 | 260 | 613 | 406 | 630 | 736 | 594 | 720 | 284 |
trade payables | 4,846 | 5,610 | 4,530 | 3,782 | 3,740 | 3,845 | 3,932 | 4,014 | 4,950 | 2,988 |
tax payables | 4,426 | 4,242 | 5,565 | 4,354 | 4,861 | 3,313 | 3,234 | 3,232 | 2,771 | 3,166 |
other liabilities | 13,252 | 14,446 | 13,660 | 16,295 | 15,092 | 12,418 | 12,249 | 14,051 | 11,051 | 10,564 |
total current liabilities | 49,425 | 47,056 | 45,127 | 48,903 | 41,074 | 38,523 | 38,593 | 41,989 | 33,689 | 30,031 |
total liabilities | 54,383 | 52,540 | 50,945 | 53,912 | 45,084 | 42,086 | 42,202 | 45,349 | 36,768 | 33,316 |
total equity and liabilities | 101,895 | 102,355 | 97,891 | 94,213 | 82,368 | 85,195 | 81,313 | 77,457 | 77,062 | 71,283 |
marketable securities | 3 | 1,003 | 4,032 | 2,024 | 3 | 1,204 | 1,509 | 1,516 | ||
cash at bank and on hand | 4,818 | 15,484 | 11,836 | 5,984 | 14,396 | 12,104 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2017-11-01 | 2017-08-09 | 2017-05-03 | 2017-02-02 | 2016-10-28 | 2016-08-05 | 2016-04-29 | 2016-02-03 | 2015-10-29 | 2015-08-06 | 2015-04-30 | 2015-01-30 | 2014-10-30 | 2014-08-07 | 2014-05-01 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
dkk million | |||||||||||||||
+ | |||||||||||||||
= | |||||||||||||||
net profit | 29,877 | 20,107 | 10,156 | 37,925 | 29,226 | 19,423 | 9,455 | 26,602 | 18,219 | 9,876 | 19,952 | 13,452 | 6,458 | ||
adjustment for non-cash items: | |||||||||||||||
income taxes in the income statement | 8,232 | 5,540 | 2,848 | 9,873 | 7,630 | 5,132 | 2,498 | 8,623 | |||||||
depreciation, amortisation and impairment losses | 2,277 | 1,571 | 708 | 3,193 | 2,077 | 1,341 | 624 | 2,959 | 1,944 | 1,311 | 663 | 3,435 | |||
other non-cash items | 1,828 | 1,463 | 1,995 | 3,882 | 1,423 | 214 | 1 | 5,908 | 5,312 | 4,173 | 2,319 | 4,163 | |||
change in working capital | -90 | -3,041 | -2,148 | -2,990 | |||||||||||
interest received | 90 | 69 | 30 | 114 | 110 | 96 | 14 | 55 | 59 | 61 | 22 | 131 | 119 | 110 | 56 |
interest paid | -21 | -26 | -78 | -14 | |||||||||||
income taxes paid | -3,528 | 257 | -6,905 | -7,907 | -4,245 | ||||||||||
net cash generated from operating activities | 35,136 | 22,215 | 12,098 | 48,314 | 37,161 | 21,972 | 7,475 | 38,287 | 28,168 | 16,080 | 4,106 | 31,692 | 24,391 | 12,194 | 4,069 |
purchase of intangible assets | -108 | ||||||||||||||
proceeds from sale of property, plant and equipment | 6 | 6 | 7 | 2 | 1 | 15 | 6 | 6 | 3 | 4 | 2 | 18 | 4 | ||
purchase of property, plant and equipment | -1,604 | -1,788 | -3,990 | -1,513 | |||||||||||
proceeds from other financial assets | 11 | 11 | 23 | 16 | 1 | 32 | |||||||||
purchase of other financial assets | |||||||||||||||
sale of marketable securities | 2,006 | 2,006 | 1,006 | 2,064 | 2,029 | 2,019 | 1,500 | 1,506 | 1,506 | 305 | 2,232 | ||||
purchase of marketable securities | |||||||||||||||
dividend received from associated company | 26 | 14 | 14 | 26 | 26 | 25 | |||||||||
net cash from investing activities | -692 | -2,064 | 547 | 416 | |||||||||||
purchase of treasury shares | -4,245 | -7,759 | -14,667 | -6,841 | |||||||||||
dividends paid | -11,448 | -12,905 | -11,866 | -11,866 | |||||||||||
net cash from financing activities | -13,725 | -20,664 | -26,533 | -18,707 | |||||||||||
net cash generated from activities | 641 | 1,345 | -2,319 | 2,637 | 2,088 | 1,111 | -2,685 | 3,095 | 1,243 | -5,966 | |||||
cash and cash equivalents at the beginning of the year | 18,461 | 18,461 | 18,461 | 15,850 | 15,850 | 15,850 | 15,850 | 13,676 | 13,676 | 13,676 | 10,513 | 10,513 | |||
exchange gain on cash and cash equivalents | 8 | 86 | 67 | 109 | 130 | 64 | 48 | 14 | |||||||
cash and cash equivalents at the end of the period | 18,873 | 19,644 | 16,150 | 18,461 | 14,081 | 12,761 | 4,412 | 14,854 | 11,100 | 5,390 | 11,820 | 4,595 | 1,836 | ||
withheld dividend tax | 1,968 | 2,811 | 2,340 | 2,102 | |||||||||||
nnit non-recurring income included in 'other operating income' | |||||||||||||||
proceeds from the partial divestment of nnit a/s | 2,303 | ||||||||||||||
dividend recieved from associated company | 25 | ||||||||||||||
net profit for the year | 34,860 | 26,481 | |||||||||||||
cash and cash equivalents at the end of the year | 15,850 | 13,676 | |||||||||||||
income taxes | 6,567 | 4,814 | 2,609 | 7,615 | |||||||||||
nnit non-recurring income included in 'other operating income' 1) | -2,526 | ||||||||||||||
proceeds from the partial divestment of nnit a/s 2) | 2,303 | 2,303 | 2,303 | ||||||||||||
proceeds from sale of other financial assets | 32 | 28 | 28 | ||||||||||||
purchase of intangible assets and other financial assets | -156 | -345 | 289 | -177 | |||||||||||
net cash generated from investing activities | 1,899 | 1,842 | |||||||||||||
cash and cash equivalents at the beginning of the yea | 13,676 | ||||||||||||||
proceeds from intangible assets and other financial assets | 35 | 58 | |||||||||||||
exchange gains on cash and cash equivalents | 68 | ||||||||||||||
adjustment for non-cash items | 11,363 | 5,881 | 2,023 | ||||||||||||
net change in marketable securities | 2,225 | ||||||||||||||
cash and cash equivalents at the beginning of the period | 10,513 | 10,513 | |||||||||||||
proceeds of other financial assets | |||||||||||||||
net disposed marketable securities | 2,219 | 1,213 | |||||||||||||
free cash flow | |||||||||||||||
reconciliation of cash to earnings | |||||||||||||||
/ |

