Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 7,125.00
Price - 52 Week High: 8,485.00
Price - 52 Week Low: 6,355.00
Price Date (Latest): 8/23/19
Median Price Target: 1,272.03
Diff from Prev Close: -5,852.97
% Difference: -82.15

Analyst Ratings

Mean Recommendation:

2.54

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): -10.60
FY0 End Date: 12/1/18
Ind. Annual Div: 150.00
Hist (5 Yr) Growth %: --
Yield (%): 2.06

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 59.96 110.00 27.67 59.45 17 4 6 -1.67
Annual 12/1/20 55.43 110.47 13.39 57.43 21 3 6 -5.05
Annual 12/1/19 24.25 61.12 7.10 20.00 17 2 5 -4.90
Quarterly 3/1/20 3.16 11.80 -4.35 2.02 3 -- 1 -43.58
Quarterly 6/1/20 5.80 21.41 -2.90 -1.11 3 -- 1 -52.65
Quarterly 9/1/19 12.69 17.60 7.22 12.97 4 -- 2 -13.35
Quarterly 12/1/19 13.20 15.48 11.67 12.46 3 -- 2 5.97
Long Term Growth 57.70 57.70 57.70 57.70 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -10.60 9.40 -212.81
Annual 12/1/17 27.16 19.98 35.91
Annual 12/1/16 34.22 45.15 -24.21
Quarterly 6/1/19 7.00 -3.84 282.20
Quarterly 3/1/19 -5.00 3.32 -250.61
Quarterly 12/1/18 -3.28 7.31 -144.84
Quarterly 9/1/18 9.00 8.72 3.21

Reference Information - Book Value Per Share

Last Actual (FY0): 1,571.34
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/21 1,478.41 1,780.20 1,192.74 1,499.00 13 1 4 -0.67
Annual 12/1/20 1,430.90 1,741.26 1,096.25 1,427.34 14 1 4 -0.54
Annual 12/1/19 1,427.44 1,716.84 1,076.66 1,424.11 16 1 4 -0.86
Quarterly 3/1/20 1,582.40 1,582.40 1,582.40 1,582.40 1 -- -- --
Quarterly 6/1/20 1,585.70 1,585.70 1,585.70 1,585.70 1 -- -- --
Quarterly 9/1/19 1,550.60 1,550.60 1,550.60 1,550.60 1 -- 1 -1.39
Quarterly 12/1/19 1,570.20 1,570.20 1,570.20 1,570.20 1 1 -- 4.14

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,571.34 1,583.45 -0.77
Annual 12/1/17 1,470.31 1,432.46 2.64
Annual 12/1/16 1,501.56 1,643.59 -8.64
Quarterly 6/1/19 2,824.22 1,563.20 80.67
Quarterly 3/1/19 1,545.42 1,564.20 -1.20
Quarterly 12/1/18 1,571.34 1,611.60 -2.50
Quarterly 9/1/18 3,100.67 1,604.30 93.27

Reference Information - Cash Flow Per Share

Last Actual (FY0): 155.35
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/21 268.04 289.36 225.35 277.80 9 -- 2 1.07
Annual 12/1/20 246.66 275.59 196.21 249.45 10 1 1 -0.17
Annual 12/1/19 221.53 245.02 168.84 224.80 9 -- 2 12.94
Quarterly 3/1/20 47.08 47.08 47.08 47.08 1 -- -- --
Quarterly 6/1/20 50.51 50.51 50.51 50.51 1 -- -- --
Quarterly 9/1/19 62.16 62.16 62.16 62.16 1 -- -- --
Quarterly 12/1/19 62.57 62.57 62.57 62.57 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 155.35 140.27 10.75
Annual 12/1/17 124.67 157.31 -20.75
Annual 12/1/16 208.00 267.62 -22.28
Quarterly 6/1/19 57.00 44.28 28.74
Quarterly 3/1/19 71.96 45.53 58.04
Quarterly 9/1/18 53.16 38.04 39.74

Reference Information - Dividend Per Share

Last Actual (FY0): 23.00
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/21 27.91 59.45 11.52 24.74 19 2 5 -6.10
Annual 12/1/20 33.49 60.04 9.37 30.02 19 1 3 -17.11
Annual 12/1/19 28.60 102.63 2.87 24.00 19 1 3 -3.91
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- 1 -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- 1 -- 1 -100.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 23.00 29.34 -21.60
Annual 12/1/17 24.00 32.26 -25.60
Annual 12/1/16 21.00 42.81 -50.95
Quarterly 3/1/19 22.82 -- --
Quarterly 12/1/18 22.94 -- --

Reference Information - EBIT

Last Actual (FY0): 627.00
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 2,133.81 3,947.69 1,286.00 1,857.28 18 5 5 -2.65
Annual 12/1/20 1,781.07 2,882.00 948.00 1,660.00 21 3 7 -3.96
Annual 12/1/19 1,305.63 1,936.00 632.00 1,350.09 18 7 3 3.85
Quarterly 3/1/20 365.50 437.00 294.00 365.50 2 -- 1 -34.73
Quarterly 6/1/20 416.00 697.00 135.00 416.00 2 -- 1 -45.69
Quarterly 9/1/19 407.78 545.00 180.70 416.50 6 -- 3 -7.25
Quarterly 12/1/19 246.05 518.00 -323.00 315.00 6 -- 3 -26.29

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 627.00 784.17 -20.04
Annual 12/1/17 641.00 955.72 -32.93
Annual 12/1/16 2,424.00 2,492.09 -2.73
Quarterly 3/1/19 230.00 292.33 -21.32
Quarterly 12/1/18 219.00 363.15 -39.69
Quarterly 9/1/18 365.00 357.79 2.02

Reference Information - EBITDA

Last Actual (FY0): 3,806.00
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 6,085.11 7,183.00 4,965.00 6,086.19 18 4 6 -0.67
Annual 12/1/20 5,708.16 6,485.00 4,457.00 5,659.43 22 2 9 -1.10
Annual 12/1/19 5,252.10 5,695.00 4,021.00 5,311.32 21 4 6 0.53
Quarterly 3/1/20 1,286.41 1,479.00 1,119.23 1,261.00 3 -- 1 -5.07
Quarterly 6/1/20 1,345.80 1,665.00 1,183.00 1,189.40 3 -- 1 -9.96
Quarterly 9/1/19 1,482.83 1,722.00 1,266.00 1,501.00 7 -- 2 -1.74
Quarterly 12/1/19 1,336.75 1,581.23 911.00 1,342.00 7 -- 2 -0.91

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3,806.00 3,844.06 -0.99
Annual 12/1/17 3,532.00 3,760.10 -6.07
Annual 12/1/16 6,767.00 7,124.25 -5.01
Quarterly 6/1/19 1,357.00 1,175.52 15.44
Quarterly 3/1/19 1,236.00 1,259.31 -1.85
Quarterly 12/1/18 1,116.00 1,042.14 7.09
Quarterly 9/1/18 1,138.00 1,145.26 -0.63

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 152.00
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/21 57.27 110.00 27.69 59.45 15 4 4 -2.74
Annual 12/1/20 53.75 110.47 -0.68 49.84 20 4 4 -4.47
Annual 12/1/19 11.37 61.30 -46.42 10.52 18 3 4 -34.38
Quarterly 3/1/20 6.91 11.80 2.02 6.91 2 -- 1 -55.53
Quarterly 6/1/20 9.26 21.41 -2.90 9.26 2 -- 1 -63.86
Quarterly 9/1/19 10.43 13.63 7.22 10.43 2 -- 2 -53.38
Quarterly 12/1/19 13.58 15.48 11.67 13.58 2 -- 2 147.40

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 152.00 123.33 23.25
Annual 12/1/17 -58.00 -35.88 -61.67
Annual 12/1/16 -93.00 47.58 -295.47
Quarterly 6/1/19 7.00 -2.24 411.99
Quarterly 3/1/19 -32.00 4.59 -797.17
Quarterly 12/1/18 2.84 23.39 -87.86
Quarterly 9/1/18 17.00 10.80 57.46

Reference Information - Net Debt

Last Actual (FY0): 6,586.00
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 9,276.31 13,291.62 4,118.00 10,257.00 15 4 3 0.32
Annual 12/1/20 9,670.43 13,936.76 2,535.00 10,978.11 18 4 3 -4.80
Annual 12/1/19 10,796.93 14,146.00 5,151.00 12,065.00 18 3 4 -3.59
Quarterly 9/1/19 11,323.00 11,323.00 11,323.00 11,323.00 1 -- -- --
Quarterly 12/1/19 12,147.00 12,147.00 12,147.00 12,147.00 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 6,586.00 10,846.44 -39.28
Annual 12/1/17 11,233.00 13,207.78 -14.95
Annual 12/1/16 10,737.00 10,228.66 4.97
Quarterly 6/1/19 13,250.00 12,033.00 10.11
Quarterly 3/1/19 12,831.00 12,525.00 2.44
Quarterly 12/1/18 6,586.00 10,260.75 -35.81
Quarterly 9/1/18 7,772.00 13,097.00 -40.66

Reference Information - Net Income

Last Actual (FY0): -220.00
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 1,257.55 3,044.74 561.11 1,178.00 19 5 4 -0.38
Annual 12/1/20 1,057.62 2,172.00 368.77 974.50 20 3 4 5.09
Annual 12/1/19 459.26 1,239.00 146.00 400.50 16 2 4 -1.73
Quarterly 3/1/20 140.50 239.00 42.00 140.50 2 -- 1 -56.50
Quarterly 6/1/20 194.00 446.00 -58.00 194.00 2 -- 1 -63.60
Quarterly 9/1/19 266.00 365.00 150.00 283.00 3 -- 1 -15.10
Quarterly 12/1/19 231.10 317.00 122.00 242.70 4 -- 2 -18.25

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -220.00 247.82 -188.78
Annual 12/1/17 356.00 468.22 -23.97
Annual 12/1/16 711.00 957.76 -25.76
Quarterly 6/1/19 142.00 -46.18 407.53
Quarterly 3/1/19 -104.00 80.55 -229.11
Quarterly 12/1/18 -68.00 171.17 -139.73
Quarterly 9/1/18 191.00 213.60 -10.58

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

Reference Information - Return On Equity

Last Actual (FY0): -0.70
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/21 4.35 10.64 1.85 3.80 13 -- -- -8.63
Annual 12/1/20 3.35 6.40 -0.05 3.15 16 -- -- -8.49
Annual 12/1/19 2.60 4.50 0.90 2.30 13 -- -- 3.93
Quarterly 3/1/20 2.10 2.10 2.10 2.10 1 -- -- --
Quarterly 6/1/20 2.00 2.00 2.00 2.00 1 -- -- --
Quarterly 9/1/19 0.40 0.40 0.40 0.40 1 -- -- --
Quarterly 12/1/19 1.50 1.50 1.50 1.50 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -0.70 3.56 -4.26
Annual 12/1/17 1.15 1.20 -0.05
Annual 12/1/16 2.14 2.62 -0.48
Quarterly 12/1/18 -0.82 10.00 -10.82
Quarterly 9/1/18 0.58 8.20 -7.62

Reference Information - Sales

Last Actual (FY0): 39,019.00
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 43,742.95 47,148.00 41,439.00 43,617.76 18 2 8 -1.30
Annual 12/1/20 42,313.79 46,347.00 39,928.00 42,256.00 23 2 9 -1.18
Annual 12/1/19 39,688.61 41,515.64 38,141.00 39,455.00 21 3 8 -0.35
Quarterly 3/1/20 10,359.42 11,192.00 9,836.00 10,050.26 3 -- 1 1.30
Quarterly 6/1/20 10,805.46 11,454.00 10,306.38 10,656.00 3 -- 1 -0.58
Quarterly 9/1/19 10,065.40 10,572.00 9,633.00 10,008.39 8 -- 4 -0.51
Quarterly 12/1/19 10,068.22 10,804.00 9,340.00 10,104.00 8 -- 4 -1.25

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 39,019.00 38,843.26 0.45
Annual 12/1/17 30,945.00 30,724.73 0.72
Annual 12/1/16 35,464.00 35,813.61 -0.98
Quarterly 6/1/19 9,627.00 9,774.57 -1.51
Quarterly 3/1/19 9,540.00 9,650.71 -1.15
Quarterly 12/1/18 10,182.00 9,853.85 3.33
Quarterly 9/1/18 10,077.00 9,950.99 1.27

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios -672.17 293.78 128.54

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 158.11 128.56 8.17

Copyright Thomson Reuters Corporation