Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 8,870.00
Price - 52 Week High: 9,120.00
Price - 52 Week Low: 6,355.00
Price Date (Latest): 11/21/19
Median Price Target: 1,302.84
Diff from Prev Close: -7,567.16
% Difference: -85.31

Analyst Ratings

Mean Recommendation:

2.55

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 (%): 1.59

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 58.11 82.92 27.67 56.50 15 4 2 -1.47
Annual 12/1/20 57.83 109.39 17.76 61.00 19 7 2 6.77
Annual 12/1/19 33.62 62.86 12.31 31.90 17 8 1 19.06
Quarterly 3/1/20 4.45 15.68 -4.35 2.02 3 1 -- --
Quarterly 6/1/20 11.00 21.41 -1.11 12.70 3 1 -- --
Quarterly 9/1/20 18.06 20.93 15.19 18.06 2 -- -- --
Quarterly 12/1/19 9.80 12.46 2.66 11.30 6 -- 2 -4.73
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 9/1/19 24.00 13.19 81.90
Quarterly 6/1/19 7.00 -2.52 378.16
Quarterly 3/1/19 -5.00 3.32 -250.61
Quarterly 12/1/18 -3.28 7.31 -144.84

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 1,488.46 1,780.20 1,165.48 1,480.30 12 2 1 0.34
Annual 12/1/20 1,446.54 1,741.26 1,220.69 1,430.04 12 2 1 0.31
Annual 12/1/19 1,374.23 1,557.02 1,205.87 1,361.39 8 3 -- -2.09
Quarterly 3/1/20 1,412.50 1,412.50 1,412.50 1,412.50 1 1 -- --
Quarterly 6/1/20 1,426.50 1,426.50 1,426.50 1,426.50 1 1 -- --
Quarterly 9/1/20 1,425.20 1,425.20 1,425.20 1,425.20 1 -- 1 --
Quarterly 12/1/19 1,406.20 1,406.20 1,406.20 1,406.20 1 1 -- --

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 9/1/19 2,812.13 1,393.50 101.80
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

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 12/1/21 268.44 310.00 217.09 271.93 8 -- 2 0.08
Annual 12/1/20 250.13 276.53 188.48 257.70 9 -- 2 0.14
Annual 12/1/19 223.33 250.23 163.13 229.62 6 1 1 0.78
Quarterly 3/1/20 54.39 61.70 47.08 54.39 2 -- -- --
Quarterly 6/1/20 56.35 62.20 50.51 56.35 2 -- -- --
Quarterly 9/1/20 64.40 67.59 61.20 64.40 2 -- -- --
Quarterly 12/1/19 63.59 64.60 62.57 63.59 2 -- -- --

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

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 23.88 51.63 11.50 24.37 15 3 2 -6.29
Annual 12/1/20 31.51 60.04 10.86 30.02 17 3 2 2.86
Annual 12/1/19 26.54 44.19 22.09 24.37 10 -- 2 2.80
Quarterly 3/1/20 10.60 10.60 10.60 10.60 1 1 -- --
Quarterly 6/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 9/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 12/1/19 -- -- -- -- 1 -- -- 0.00

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 2,391.12 4,033.99 1,761.65 2,188.00 17 8 2 6.79
Annual 12/1/20 1,884.77 2,882.00 1,006.95 1,891.00 18 7 3 7.16
Annual 12/1/19 1,704.28 1,888.08 1,247.00 1,751.50 14 9 2 14.24
Quarterly 3/1/20 344.67 518.00 -- 516.00 3 2 -- -15.11
Quarterly 6/1/20 539.50 626.00 453.00 539.50 2 1 1 -6.17
Quarterly 9/1/20 369.00 596.00 142.00 369.00 2 -- 2 -9.78
Quarterly 12/1/19 452.00 487.00 437.00 439.00 5 -- 2 -7.87

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 9/1/19 737.00 616.79 19.49
Quarterly 3/1/19 230.00 292.33 -21.32
Quarterly 12/1/18 219.00 363.15 -39.69

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 6,430.78 8,148.64 5,564.40 6,275.34 18 8 1 1.44
Annual 12/1/20 5,930.64 6,485.00 5,224.24 5,985.50 20 7 3 1.35
Annual 12/1/19 5,616.79 5,833.00 4,994.00 5,714.08 15 9 2 2.70
Quarterly 3/1/20 1,385.41 1,554.00 1,119.23 1,483.00 3 2 -- 5.64
Quarterly 6/1/20 1,425.80 1,594.00 1,189.40 1,494.00 3 1 1 -1.63
Quarterly 9/1/20 1,450.22 1,595.67 1,189.00 1,566.00 3 -- 2 -1.83
Quarterly 12/1/19 1,472.87 1,581.23 1,414.00 1,449.50 6 1 2 -2.14

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 9/1/19 1,758.00 1,568.48 12.08
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

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 66.29 99.00 27.69 67.80 13 4 1 9.74
Annual 12/1/20 55.71 108.99 -0.68 60.00 17 4 1 8.22
Annual 12/1/19 20.42 58.90 -8.95 22.04 12 4 1 27.13
Quarterly 3/1/20 8.85 15.68 2.02 8.85 2 1 -- --
Quarterly 6/1/20 17.06 21.41 12.70 17.06 2 1 -- --
Quarterly 9/1/20 20.93 20.93 20.93 20.93 1 -- -- --
Quarterly 12/1/19 10.48 11.50 8.75 11.20 3 -- 2 -8.50

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 9/1/19 24.00 17.30 38.77
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

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 8,333.51 13,291.62 1,642.00 8,095.00 17 -- 4 -4.42
Annual 12/1/20 9,996.71 13,936.76 2,535.00 10,526.00 17 1 3 -1.80
Annual 12/1/19 10,940.13 14,359.87 4,135.00 12,070.50 14 2 1 0.84
Quarterly 3/1/20 11,704.00 11,704.00 11,704.00 11,704.00 1 -- -- --
Quarterly 6/1/20 11,293.00 11,293.00 11,293.00 11,293.00 1 -- -- --
Quarterly 9/1/20 11,181.00 11,181.00 11,181.00 11,181.00 1 -- -- --
Quarterly 12/1/19 12,115.00 12,115.00 12,115.00 12,115.00 1 -- 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 9/1/19 12,332.00 12,643.00 -2.46
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

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 1,370.15 3,131.04 561.11 1,238.24 18 6 1 4.94
Annual 12/1/20 1,070.98 2,172.00 368.77 1,110.00 17 5 1 4.80
Annual 12/1/19 647.05 1,226.00 200.05 642.00 13 4 3 10.72
Quarterly 3/1/20 178.00 314.00 42.00 178.00 2 1 -- --
Quarterly 6/1/20 349.00 446.00 252.00 349.00 2 1 -- --
Quarterly 9/1/20 191.50 436.00 -53.00 191.50 2 -- 1 --
Quarterly 12/1/19 211.00 233.00 182.00 218.00 3 -- 3 -32.18

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 9/1/19 506.00 337.66 49.85
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

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 37,848.11 37,848.11 37,848.11 37,848.11 1 -- -- --
Annual 12/1/20 38,000.85 38,000.85 38,000.85 38,000.85 1 -- -- --
Annual 12/1/19 35,513.66 35,513.66 35,513.66 35,513.66 1 -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

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 4.91 10.97 1.85 4.55 12 -- -- 4.43
Annual 12/1/20 3.79 6.50 1.03 3.95 12 -- -- 7.57
Annual 12/1/19 2.50 3.90 0.70 3.10 9 -- -- 7.40
Quarterly 3/1/20 3.90 3.90 3.90 3.90 1 -- -- --
Quarterly 6/1/20 4.30 4.30 4.30 4.30 1 -- -- --
Quarterly 9/1/20 2.70 2.70 2.70 2.70 1 -- -- --
Quarterly 12/1/19 0.40 0.40 0.40 0.40 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

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 43,098.24 46,481.00 41,099.42 42,734.00 18 -- 8 -0.83
Annual 12/1/20 41,668.92 45,682.00 40,050.95 41,233.58 20 -- 9 -0.75
Annual 12/1/19 39,184.93 39,968.00 38,302.00 39,247.00 15 2 8 -1.20
Quarterly 3/1/20 10,246.09 11,095.00 9,593.00 10,050.26 3 -- 1 -0.78
Quarterly 6/1/20 10,754.46 11,657.00 10,300.00 10,306.38 3 -- 1 -1.09
Quarterly 9/1/20 10,764.38 11,240.00 10,215.00 10,838.13 3 -- 2 -1.31
Quarterly 12/1/19 10,080.17 10,558.00 9,745.00 10,026.00 5 -- 3 -1.30

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 9/1/19 10,055.00 9,975.18 0.80
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

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios -836.79 263.80 153.39

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 257.83 71.98 0.49

Copyright Thomson Reuters Corporation