Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 8,760.00
Price - 52 Week High: 11,865.00
Price - 52 Week Low: 7,520.00
Price Date (Latest): 12/7/18
Median Price Target: 10,237.24
Diff from Prev Close: 1,477.24
% Difference: 16.86

Analyst Ratings

Mean Recommendation:

2.25

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 27.16
FY0 End Date: 12/1/17
Ind. Annual Div: 32.09
Hist (5 Yr) Growth %: -37.84
Hist (5 Yr) Stability %: 105.96
Yield (%): 0.37

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 92.62 153.00 41.46 89.00 17 4 10 -0.79
Annual 12/1/19 64.93 116.94 28.48 64.96 21 7 9 -9.03
Annual 12/1/18 12.44 30.70 1.01 9.78 14 6 4 -2.20
Quarterly 12/1/18 7.30 10.86 5.00 6.05 3 1 1 -13.06
Quarterly 3/1/19 20.49 24.35 16.63 20.49 2 -- 1 -3.17
Quarterly 6/1/19 11.27 17.77 7.58 8.45 3 -- 2 -4.24
Quarterly 9/1/19 18.45 26.79 12.04 16.53 3 -- 1 -45.18
Long Term Growth 72.10 72.10 72.10 72.10 1 1 -- --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 27.16 19.97 35.96
Annual 12/1/16 34.22 45.23 -24.34
Annual 12/1/15 37.00 155.61 -76.22
Quarterly 9/1/18 9.00 8.72 3.21
Quarterly 6/1/18 -5.00 -5.98 16.41
Quarterly 3/1/18 -11.00 3.28 -435.11
Quarterly 12/1/17 1.74 6.90 -74.85

Reference Information - Book Value Per Share

Last Actual (FY0): 1,470.31
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 1,569.26 1,800.19 1,124.31 1,613.21 12 4 3 1.40
Annual 12/1/19 1,523.76 1,700.37 1,098.50 1,577.27 12 3 4 0.92
Annual 12/1/18 1,554.10 1,662.30 1,281.37 1,604.42 12 4 3 0.32
Quarterly 12/1/18 1,462.30 1,462.30 1,462.30 1,462.30 1 1 -- --
Quarterly 3/1/19 1,487.00 1,487.00 1,487.00 1,487.00 1 -- -- --
Quarterly 6/1/19 1,375.00 1,375.00 1,375.00 1,375.00 1 -- -- --
Quarterly 9/1/19 1,401.80 1,401.80 1,401.80 1,401.80 1 -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 1,470.31 -- --
Annual 12/1/16 1,501.56 -- --
Annual 12/1/15 1,601.59 -- --
Quarterly 9/1/18 3,100.67 -- --
Quarterly 6/1/18 3,051.77 -- --
Quarterly 3/1/18 3,114.84 -- --
Quarterly 12/1/17 2,845.69 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 124.67
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 240.58 321.14 165.74 241.74 6 2 2 -8.46
Annual 12/1/19 195.31 273.49 54.39 187.06 7 4 1 0.69
Annual 12/1/18 124.38 136.24 110.68 125.31 4 2 1 5.39
Quarterly 12/1/18 52.27 52.27 52.27 52.27 1 -- 1 -10.73
Quarterly 3/1/19 34.03 34.03 34.03 34.03 1 -- 1 -2.91
Quarterly 6/1/19 47.81 47.81 47.81 47.81 1 -- 1 -4.97
Quarterly 9/1/19 51.60 51.60 51.60 51.60 1 -- 1 23.25

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 124.67 157.31 -20.75
Annual 12/1/16 208.00 267.90 -22.36
Annual 12/1/15 372.00 369.54 0.67
Quarterly 9/1/18 53.16 38.04 39.74
Quarterly 6/1/18 16.99 14.16 19.95
Quarterly 3/1/18 21.00 23.05 -8.90
Quarterly 12/1/17 56.77 51.02 11.25

Reference Information - Dividend Per Share

Last Actual (FY0): 24.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 38.20 76.80 22.69 28.66 18 -- 7 -5.28
Annual 12/1/19 33.32 50.06 18.80 29.86 19 1 4 -8.19
Annual 12/1/18 28.82 49.68 22.74 25.00 19 -- 4 -4.59
Quarterly 3/1/19 -- -- -- -- 1 -- -- --
Quarterly 6/1/19 119.60 119.60 119.60 119.60 1 -- -- --
Quarterly 9/1/19 -- -- -- -- 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 24.00 -- --
Annual 12/1/16 21.00 -- --
Annual 12/1/15 44.00 -- --

Reference Information - EBIT

Last Actual (FY0): 641.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 2,381.72 3,507.00 798.15 2,318.00 15 2 11 -15.02
Annual 12/1/19 1,898.12 2,967.00 1,133.88 1,899.00 19 4 12 -8.82
Annual 12/1/18 687.25 902.00 342.96 698.50 18 6 8 -7.37
Quarterly 12/1/18 359.71 518.00 223.00 310.00 7 -- 4 -18.71
Quarterly 3/1/19 686.00 686.00 686.00 686.00 1 -- -- --
Quarterly 6/1/19 331.00 331.00 331.00 331.00 1 -- -- --
Quarterly 9/1/19 730.00 730.00 730.00 730.00 1 -- -- --

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 641.00 -- --
Annual 12/1/16 2,424.00 -- --
Annual 12/1/15 1,870.00 -- --
Quarterly 9/1/18 365.00 -- --
Quarterly 6/1/18 46.00 -- --
Quarterly 3/1/18 -3.00 -- --
Quarterly 12/1/17 319.00 -- --

Reference Information - EBITDA

Last Actual (FY0): 3,532.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 5,486.83 7,491.00 3,890.15 5,413.60 17 3 12 -3.64
Annual 12/1/19 4,966.45 6,344.00 4,196.00 4,862.00 20 6 9 -0.81
Annual 12/1/18 3,750.60 4,076.00 3,266.00 3,740.86 19 10 5 0.29
Quarterly 12/1/18 1,061.87 1,386.00 885.96 991.50 8 1 4 -6.65
Quarterly 3/1/19 1,096.69 1,407.00 786.38 1,096.69 2 -- 1 -3.37
Quarterly 6/1/19 1,030.30 1,058.00 1,002.60 1,030.30 2 -- 1 -2.42
Quarterly 9/1/19 1,342.33 1,464.00 1,220.67 1,342.33 2 -- 1 9.23

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 3,532.00 -- --
Annual 12/1/16 6,767.00 -- --
Annual 12/1/15 9,074.00 -- --
Quarterly 9/1/18 1,138.00 -- --
Quarterly 6/1/18 883.00 -- --
Quarterly 3/1/18 669.00 -- --
Quarterly 12/1/17 837.00 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -58.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 86.39 146.31 27.62 91.08 16 4 9 -7.65
Annual 12/1/19 67.25 116.94 31.27 69.40 18 6 7 -7.18
Annual 12/1/18 89.59 206.63 -23.65 131.76 18 6 7 0.14
Quarterly 12/1/18 6.42 10.86 1.97 6.42 2 -- 1 -16.13
Quarterly 3/1/19 24.35 24.35 24.35 24.35 1 -- -- --
Quarterly 6/1/19 7.58 7.58 7.58 7.58 1 -- -- --
Quarterly 9/1/19 26.79 26.79 26.79 26.79 1 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -58.00 -- --
Annual 12/1/16 -93.00 -- --
Annual 12/1/15 37.00 -- --
Quarterly 9/1/18 17.00 -- --
Quarterly 6/1/18 -- -- --
Quarterly 3/1/18 133.00 -- --
Quarterly 12/1/17 17.06 -- --

Reference Information - Net Debt

Last Actual (FY0): 11,233.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 9,347.95 12,200.00 7,104.00 8,711.38 10 4 5 -1.65
Annual 12/1/19 10,600.65 13,094.00 8,049.00 10,250.50 12 4 6 -0.00
Annual 12/1/18 10,697.40 13,810.00 6,894.00 11,342.68 17 6 6 -2.33
Quarterly 12/1/18 10,118.29 12,252.00 7,079.00 10,149.00 7 -- 1 -15.26

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 11,233.00 13,207.78 -14.95
Annual 12/1/16 10,737.00 10,236.18 4.89
Annual 12/1/15 9,673.00 8,564.06 12.95
Quarterly 9/1/18 7,772.00 13,097.00 -40.66
Quarterly 6/1/18 14,290.00 14,878.00 -3.95
Quarterly 3/1/18 13,395.00 13,857.50 -3.34
Quarterly 12/1/17 12,904.00 11,696.00 10.33

Reference Information - Net Income

Last Actual (FY0): 356.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 1,783.02 3,253.00 579.22 1,706.50 18 5 10 -8.73
Annual 12/1/19 1,278.50 2,044.00 650.00 1,348.00 17 9 4 0.06
Annual 12/1/18 240.30 661.00 20.42 185.00 15 7 4 -7.87
Quarterly 12/1/18 179.83 358.00 21.00 170.00 6 -- 2 -34.70
Quarterly 3/1/19 507.00 507.00 507.00 507.00 1 -- -- --
Quarterly 6/1/19 158.00 158.00 158.00 158.00 1 -- -- --
Quarterly 9/1/19 558.00 558.00 558.00 558.00 1 -- -- --

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 356.00 -- --
Annual 12/1/16 711.00 -- --
Annual 12/1/15 791.00 -- --
Quarterly 9/1/18 191.00 -- --
Quarterly 6/1/18 -85.00 -- --
Quarterly 3/1/18 -220.00 -- --
Quarterly 12/1/17 36.00 -- --

Reference Information - Operating Profit

Last Actual (FY0): 641.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 496.14 496.14 496.14 496.14 1 -- -- --
Annual 12/1/19 422.86 422.86 422.86 422.86 1 -- -- --
Annual 12/1/18 276.03 276.03 276.03 276.03 1 -- -- --

Actuals - Operating Profit

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 641.00 -- --
Annual 12/1/15 1,870.00 -- --

Reference Information - Return On Equity

Last Actual (FY0): 1.15
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 5.94 13.00 1.74 5.60 14 3 8 -2.62
Annual 12/1/19 4.14 8.00 1.72 4.10 15 5 6 -5.35
Annual 12/1/18 2.37 10.60 -2.50 1.02 13 6 4 25.74
Quarterly 12/1/18 8.30 8.30 8.30 8.30 1 1 -- --
Quarterly 3/1/19 1.40 1.40 1.40 1.40 1 -- -- --
Quarterly 6/1/19 2.70 2.70 2.70 2.70 1 -- -- --
Quarterly 9/1/19 4.20 4.20 4.20 4.20 1 -- -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 1.15 -- --
Annual 12/1/16 2.14 -- --
Annual 12/1/15 8.26 -- --
Quarterly 9/1/18 0.58 -- --

Reference Information - Sales

Last Actual (FY0): 30,945.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 43,812.70 47,713.94 41,430.00 43,580.50 18 7 9 -0.14
Annual 12/1/19 40,972.97 43,420.88 39,481.13 40,745.00 19 5 10 -0.14
Annual 12/1/18 38,786.64 40,042.52 37,676.00 38,799.60 20 11 4 0.48
Quarterly 12/1/18 9,848.05 10,627.00 9,372.11 9,753.19 10 6 1 1.34
Quarterly 3/1/19 10,098.55 10,612.00 9,585.10 10,098.55 2 -- 1 -1.11
Quarterly 6/1/19 10,000.21 10,143.41 9,857.00 10,000.21 2 -- 1 -1.19
Quarterly 9/1/19 10,566.90 10,610.00 10,523.80 10,566.90 2 1 -- 1.35

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 30,945.00 30,756.08 0.61
Annual 12/1/16 35,464.00 35,848.49 -1.07
Annual 12/1/15 40,308.00 40,737.89 -1.06
Quarterly 9/1/18 10,077.00 9,950.99 1.27
Quarterly 6/1/18 9,507.00 9,409.47 1.04
Quarterly 3/1/18 9,253.00 8,735.21 5.93
Quarterly 12/1/17 8,174.00 7,957.44 2.72

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 703.98 -16.26 -43.30
FY1 134.92 86.98 1.55
FY2 94.58 40.18 2.35

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 -54.18 -97.79 20.73
FY2/FY1 421.76 -1,064.25 -0.54
FY3/FY2 421.76 -1,064.25 -0.54

Copyright Thomson Reuters Corporation