Novartis AG
SIX:NOVN

Watchlist Manager
Novartis AG Logo
Novartis AG
SIX:NOVN
Watchlist
Price: 96.35 CHF -0.6% Market Closed
Market Cap: 190.3B CHF
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+11%
3 Years
+18%
5 Years
+6%
7 Years
+19%
10 Years
-4%
0
Operating Income
+0%
Growth Rates:
1 Year
+29%
3 Years
+49%
5 Years
+44%
7 Years
+79%
10 Years
+47%
0
Net Income
+0%
Growth Rates:
1 Year
-20%
3 Years
-50%
5 Years
+2%
7 Years
+55%
10 Years
+17%

Earnings Waterfall
Novartis AG

Revenue
51.7B USD
Cost of Revenue
-12.8B USD
Gross Profit
38.9B USD
Operating Expenses
-22.6B USD
Operating Income
16.3B USD
Other Expenses
-4.4B USD
Net Income
11.9B USD

Income Statement
Novartis AG

Rotate your device to view
Income Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
53 634
N/A
52 777
-2%
51 724
-2%
50 909
-2%
50 359
-1%
49 995
-1%
49 778
0%
49 634
0%
49 386
0%
49 361
0%
49 176
0%
49 527
+1%
43 361
-12%
49 500
+14%
48 639
-2%
47 305
-3%
46 017
-3%
46 269
+1%
46 660
+1%
47 784
+2%
48 624
+2%
49 930
+3%
49 528
-1%
49 584
+0%
49 898
+1%
49 884
0%
51 556
+3%
52 385
+2%
43 974
-16%
52 997
+21%
52 788
0%
52 263
-1%
43 375
-17%
52 136
+20%
61 843
+19%
61 093
-1%
46 660
-24%
58 780
+26%
48 860
-17%
49 940
+2%
51 722
+4%
Gross Profit
Cost of Revenue
(17 345)
(17 166)
(17 125)
(17 045)
(17 125)
(17 360)
(17 441)
(17 409)
(17 338)
(17 216)
(17 008)
(16 991)
(13 416)
(16 346)
(15 694)
(14 865)
(13 555)
(14 224)
(13 981)
(14 134)
(13 930)
(14 320)
(14 342)
(14 294)
(14 400)
(14 678)
(15 095)
(15 375)
(11 391)
(15 357)
(15 352)
(15 161)
(11 211)
(15 072)
(17 267)
(16 699)
(12 020)
(15 111)
(12 336)
(12 488)
(12 815)
Gross Profit
36 289
N/A
35 611
-2%
34 599
-3%
33 864
-2%
33 234
-2%
32 635
-2%
32 337
-1%
32 225
0%
32 048
-1%
32 145
+0%
32 168
+0%
32 536
+1%
29 945
-8%
33 154
+11%
32 945
-1%
32 440
-2%
32 462
+0%
32 045
-1%
32 679
+2%
33 650
+3%
34 694
+3%
35 610
+3%
35 186
-1%
35 290
+0%
35 498
+1%
35 206
-1%
36 461
+4%
37 010
+2%
32 583
-12%
37 640
+16%
37 436
-1%
37 102
-1%
32 164
-13%
37 064
+15%
44 576
+20%
44 394
0%
34 640
-22%
43 669
+26%
36 524
-16%
37 452
+3%
38 907
+4%
Operating Income
Operating Expenses
(25 200)
(24 462)
(24 033)
(23 658)
(23 231)
(23 329)
(23 254)
(23 092)
(22 862)
(23 904)
(23 957)
(24 232)
(20 847)
(23 835)
(23 736)
(23 798)
(22 572)
(23 974)
(23 776)
(23 765)
(23 362)
(23 869)
(23 598)
(23 313)
(23 179)
(23 306)
(24 075)
(24 414)
(21 620)
(24 571)
(24 450)
(24 326)
(21 958)
(24 152)
(28 785)
(28 473)
(21 998)
(27 287)
(22 156)
(22 194)
(22 587)
Selling, General & Administrative
(14 993)
(14 624)
(14 394)
(14 270)
(14 118)
(14 144)
(14 181)
(14 112)
(14 111)
(14 286)
(14 462)
(14 768)
(12 468)
(14 815)
(14 501)
(14 084)
(13 690)
(13 753)
(13 773)
(14 074)
(14 319)
(14 454)
(14 257)
(14 107)
(14 093)
(14 158)
(14 550)
(14 739)
(12 756)
(14 793)
(14 672)
(14 475)
(12 193)
(14 093)
(16 456)
(16 145)
(12 489)
(15 329)
(12 467)
(12 507)
(12 564)
Research & Development
(9 086)
(8 920)
(8 905)
(9 033)
(8 738)
(8 841)
(8 816)
(8 607)
(8 402)
(8 375)
(8 266)
(8 235)
(7 808)
(8 311)
(8 408)
(8 506)
(8 154)
(8 471)
(8 399)
(8 427)
(8 386)
(8 456)
(8 412)
(8 380)
(8 484)
0
(6 724)
(6 842)
(8 150)
(9 170)
(9 137)
(9 139)
(9 378)
(9 104)
(11 035)
(10 959)
(8 600)
(10 803)
(8 897)
(9 031)
(9 302)
Depreciation & Amortization
0
(10)
(22)
(32)
(43)
(42)
(38)
(41)
(43)
(51)
(67)
(70)
(187)
0
0
0
(179)
(12)
(22)
(35)
(50)
(52)
(53)
(52)
(64)
(77)
(93)
(106)
(109)
(117)
(129)
(146)
(158)
(276)
(435)
(562)
(411)
(445)
(291)
(183)
(209)
Other Operating Expenses
(1 121)
(908)
(712)
(323)
(332)
(302)
(219)
(332)
(306)
(1 192)
(1 162)
(1 159)
(384)
(709)
(827)
(1 208)
(549)
(1 738)
(1 582)
(1 229)
(607)
(907)
(876)
(774)
(538)
(9 071)
(2 708)
(2 727)
(605)
(491)
(512)
(566)
(229)
(679)
(859)
(807)
(498)
(710)
(501)
(473)
(512)
Operating Income
11 089
N/A
11 149
+1%
10 566
-5%
10 206
-3%
10 003
-2%
9 306
-7%
9 083
-2%
9 133
+1%
9 186
+1%
8 241
-10%
8 211
0%
8 304
+1%
9 098
+10%
9 319
+2%
9 209
-1%
8 642
-6%
9 890
+14%
8 071
-18%
8 903
+10%
9 885
+11%
11 332
+15%
11 741
+4%
11 588
-1%
11 977
+3%
12 319
+3%
11 900
-3%
12 386
+4%
12 596
+2%
10 963
-13%
13 069
+19%
12 986
-1%
12 776
-2%
10 206
-20%
12 912
+27%
15 791
+22%
15 921
+1%
12 642
-21%
16 382
+30%
14 368
-12%
15 258
+6%
16 320
+7%
Pre-Tax Income
Interest Income Expense
1 214
1 003
941
151
(630)
(283)
(217)
(140)
(440)
89
89
111
418
295
157
79
(11)
(447)
(329)
(250)
2
(150)
(24)
66
190
450
299
173
14 684
14 106
13 830
13 491
(777)
(1 059)
(1 256)
(1 166)
(497)
(1 251)
(982)
(1 038)
(633)
Non-Reccuring Items
0
(90)
(410)
(555)
(1 158)
(663)
(628)
(643)
(911)
(502)
(285)
(290)
(395)
(306)
5 765
6 211
4 309
6 076
(366)
(1 255)
(2 284)
(2 164)
(2 456)
(2 901)
(2 503)
(2 553)
(1 686)
(945)
(1 009)
(778)
(1 910)
(2 666)
(2 137)
(3 507)
(3 210)
(3 842)
(2 962)
(3 197)
(2 676)
(1 718)
(1 962)
Total Other Income
(31)
51
25
(43)
(81)
(552)
(473)
(480)
(18)
(416)
(401)
(349)
(19)
84
117
131
(93)
195
150
134
(110)
(6)
(33)
(64)
(128)
(90)
(74)
(79)
(108)
(41)
(14)
(20)
(115)
96
269
314
(60)
318
189
230
(85)
Pre-Tax Income
12 272
N/A
12 113
-1%
11 122
-8%
9 759
-12%
8 134
-17%
7 808
-4%
7 765
-1%
7 870
+1%
7 817
-1%
7 412
-5%
7 614
+3%
7 776
+2%
9 102
+17%
9 392
+3%
15 248
+62%
15 063
-1%
14 095
-6%
13 895
-1%
8 358
-40%
8 514
+2%
8 940
+5%
9 421
+5%
9 075
-4%
9 078
+0%
9 878
+9%
9 707
-2%
10 925
+13%
11 745
+8%
24 530
+109%
26 356
+7%
24 892
-6%
23 581
-5%
7 177
-70%
8 442
+18%
11 594
+37%
11 227
-3%
9 123
-19%
12 252
+34%
10 899
-11%
12 732
+17%
13 640
+7%
Net Income
Tax Provision
(1 545)
(1 534)
(1 410)
(1 337)
(1 106)
(1 075)
(1 082)
(1 054)
(1 119)
(1 060)
(1 089)
(1 113)
(1 603)
(1 445)
(1 552)
(1 568)
(1 295)
(1 197)
(1 279)
(1 276)
(1 793)
(1 969)
(1 865)
(1 977)
(1 807)
(1 750)
(1 940)
(1 934)
(1 625)
(2 178)
(1 914)
(1 786)
(1 128)
(1 412)
(1 838)
(1 533)
(551)
(992)
(814)
(975)
(1 701)
Income from Continuing Operations
10 727
10 579
9 712
8 422
7 028
6 733
6 683
6 816
6 698
6 352
6 525
6 663
7 499
7 947
13 696
13 495
12 800
12 698
7 079
7 238
7 147
7 452
7 210
7 101
8 071
7 957
8 985
9 811
22 905
24 178
22 978
21 795
6 049
7 030
9 756
9 694
8 572
11 260
10 085
11 757
11 939
Income to Minority Interest
(70)
(43)
(15)
(5)
(11)
(11)
(11)
(9)
14
15
18
21
0
(4)
(5)
(4)
(3)
(1)
(2)
0
(5)
(1)
0
2
1
(2)
(1)
(4)
3
6
4
2
0
(4)
(5)
(5)
(4)
(4)
(2)
4
2
Net Income (Common)
10 210
N/A
20 274
+99%
19 555
-4%
18 220
-7%
17 783
-2%
6 789
-62%
6 757
0%
6 809
+1%
6 712
-1%
6 367
-5%
6 543
+3%
6 684
+2%
7 703
+15%
8 062
+5%
13 850
+72%
13 392
-3%
12 611
-6%
12 352
-2%
11 383
-8%
11 802
+4%
11 732
-1%
12 142
+3%
7 210
-41%
7 103
-1%
8 072
+14%
7 955
-1%
8 984
+13%
9 807
+9%
24 021
+145%
24 184
+1%
22 982
-5%
21 797
-5%
6 955
-68%
7 026
+1%
9 941
+41%
10 129
+2%
14 850
+47%
17 538
+18%
16 175
-8%
17 603
+9%
11 941
-32%
EPS (Diluted)
4.15
N/A
8.28
+100%
7.97
-4%
7.47
-6%
7.29
-2%
2.83
-61%
2.81
-1%
2.83
+1%
2.8
-1%
2.66
-5%
2.74
+3%
2.83
+3%
3.24
+14%
3.43
+6%
5.9
+72%
5.74
-3%
5.38
-6%
5.28
-2%
4.87
-8%
5.13
+5%
5.05
-2%
5.29
+5%
3.14
-41%
3.09
-2%
3.52
+14%
3.51
0%
4
+14%
4.34
+9%
10.62
+145%
10.81
+2%
10.39
-4%
9.99
-4%
3.16
-68%
3.31
+5%
4.76
+44%
4.88
+3%
7.09
+45%
8.53
+20%
7.9
-7%
8.68
+10%
5.87
-32%

See Also

Summary
NOVN intrinsic value, competitors valuation, and company profile.
DCF Valuation
NOVN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NOVN stock valuation using valuation multiples.
Wall Street Estimates
NOVN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NOVN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 238,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.