Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 6,840.00
Price - 52 Week High: 8,485.00
Price - 52 Week Low: 6,530.00
Price Date (Latest): 6/14/19
Median Price Target: 1,296.25
Diff from Prev Close: -5,543.75
% Difference: -81.05

Analyst Ratings

Mean Recommendation:

2.52

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 (%): 2.07

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 62.95 110.00 28.80 49.04 17 2 8 -15.99
Annual 12/1/20 58.81 111.82 20.54 67.00 22 3 9 -10.04
Annual 12/1/19 31.53 66.89 7.03 27.07 19 1 9 0.36
Quarterly 3/1/20 -4.35 -4.35 -4.35 -4.35 1 1 -- 75.59
Quarterly 6/1/19 -3.05 2.90 -12.02 -2.52 6 -- 5 -161.69
Quarterly 9/1/19 13.79 27.50 5.83 12.31 5 1 4 -20.64
Quarterly 12/1/19 15.12 17.78 12.46 15.12 2 1 1 74.88
Long Term Growth 57.70 57.70 57.70 57.70 1 -- -- 0.00

Actuals - Earnings Per Share

Reported EPS 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 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
Quarterly 6/1/18 -5.00 -5.98 16.41

Reference Information - Book Value Per Share

Last Actual (FY0): 3,032.75
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 1,491.46 1,804.11 1,201.55 1,447.00 11 3 3 4.17
Annual 12/1/20 1,441.62 1,756.90 1,248.21 1,388.65 12 3 3 0.23
Annual 12/1/19 1,445.90 1,722.15 1,281.13 1,414.59 14 4 2 1.52
Quarterly 6/1/19 1,563.20 1,563.20 1,563.20 1,563.20 1 1 -- 0.37
Quarterly 9/1/19 1,572.50 1,572.50 1,572.50 1,572.50 1 -- 1 -0.65
Quarterly 12/1/19 1,507.80 1,507.80 1,507.80 1,507.80 1 -- 1 -1.82

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3,032.75 -- --
Annual 12/1/17 1,470.31 -- --
Annual 12/1/16 1,501.56 -- --
Quarterly 3/1/19 1,545.42 -- --
Quarterly 12/1/18 3,032.75 -- --
Quarterly 9/1/18 3,100.67 -- --
Quarterly 6/1/18 3,051.77 -- --

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 12/1/21 265.19 286.45 231.43 263.72 7 2 -- 2.72
Annual 12/1/20 247.08 293.34 190.44 248.57 8 1 2 4.97
Annual 12/1/19 192.90 246.81 28.38 215.75 8 -- 4 3.12
Quarterly 3/1/20 47.08 47.08 47.08 47.08 1 1 -- 58.32
Quarterly 6/1/19 44.28 44.28 44.28 44.28 1 -- 1 -32.74
Quarterly 9/1/19 62.16 62.16 62.16 62.16 1 1 -- -4.50
Quarterly 12/1/19 62.57 62.57 62.57 62.57 1 -- 1 -3.74

Actuals - Cash Flow Per Share

Reported EPS 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 3/1/19 71.96 45.53 58.04
Quarterly 9/1/18 53.16 38.04 39.74
Quarterly 6/1/18 16.99 14.16 19.95

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 31.59 60.77 11.52 26.67 17 -- 6 -11.44
Annual 12/1/20 41.00 142.50 9.37 35.18 20 2 4 7.36
Annual 12/1/19 32.58 103.89 18.96 25.60 18 1 3 -19.05
Quarterly 6/1/19 -- -- -- -- 1 -- 1 -100.00
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 82.50 82.50 82.50 82.50 1 1 -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 23.00 -- --
Annual 12/1/17 24.00 -- --
Annual 12/1/16 21.00 -- --
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 2,233.91 4,588.11 1,286.00 1,907.27 18 3 9 -3.03
Annual 12/1/20 1,885.45 2,882.00 948.00 1,808.00 21 3 10 -6.83
Annual 12/1/19 1,389.61 1,956.00 632.00 1,403.00 19 3 8 -6.58
Quarterly 6/1/19 147.71 404.00 -137.00 168.58 6 -- 4 -42.46
Quarterly 9/1/19 461.30 682.00 154.10 495.50 6 1 3 -6.07
Quarterly 12/1/19 384.82 729.70 99.20 321.00 6 2 1 -28.56

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 627.00 -- --
Annual 12/1/17 641.00 -- --
Annual 12/1/16 2,424.00 -- --
Quarterly 3/1/19 230.00 -- --
Quarterly 12/1/18 219.00 -- --
Quarterly 9/1/18 365.00 -- --
Quarterly 6/1/18 46.00 -- --

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 6,183.46 7,510.00 4,965.00 6,254.10 17 6 4 0.18
Annual 12/1/20 5,798.31 6,837.35 4,457.00 5,778.00 21 4 7 0.36
Annual 12/1/19 5,206.71 5,785.00 4,021.00 5,168.87 22 4 8 0.68
Quarterly 3/1/20 1,119.23 1,119.23 1,119.23 1,119.23 1 1 -- 52.74
Quarterly 6/1/19 1,187.01 1,331.00 903.00 1,190.00 7 -- 4 -7.23
Quarterly 9/1/19 1,492.13 1,722.00 1,239.00 1,501.00 7 2 2 -2.73
Quarterly 12/1/19 1,369.32 1,767.99 911.00 1,246.00 7 1 2 -8.73

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3,806.00 -- --
Annual 12/1/17 3,532.00 -- --
Annual 12/1/16 6,767.00 -- --
Quarterly 3/1/19 1,236.00 -- --
Quarterly 12/1/18 1,116.00 -- --
Quarterly 9/1/18 1,138.00 -- --
Quarterly 6/1/18 883.00 -- --

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 63.11 110.00 28.80 57.81 15 -- 7 -6.70
Annual 12/1/20 58.49 111.82 16.89 67.00 20 1 9 -7.02
Annual 12/1/19 35.80 66.89 7.03 29.13 15 1 5 4.21
Quarterly 6/1/19 -2.67 -0.55 -5.09 -2.52 4 -- 2 -1,470.74
Quarterly 9/1/19 18.00 30.70 9.28 14.03 3 1 1 -14.66
Quarterly 12/1/19 9.58 23.23 -12.26 17.78 3 2 -- 116.36

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 152.00 -- --
Annual 12/1/17 -58.00 -- --
Annual 12/1/16 -93.00 -- --
Quarterly 3/1/19 -32.00 -- --
Quarterly 12/1/18 2.84 -- --
Quarterly 9/1/18 17.00 -- --
Quarterly 6/1/18 -- -- --

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 8,900.99 12,837.00 2,530.00 9,375.06 15 7 3 -0.60
Annual 12/1/20 9,974.12 13,702.00 4,320.00 10,651.24 17 8 3 9.41
Annual 12/1/19 11,109.45 14,309.00 5,402.00 11,461.62 18 6 4 2.24
Quarterly 6/1/19 12,033.00 12,033.00 12,033.00 12,033.00 1 1 -- 6.29
Quarterly 9/1/19 11,323.00 11,323.00 11,323.00 11,323.00 1 -- 1 -0.25
Quarterly 12/1/19 7,883.00 12,147.00 3,063.00 8,439.00 3 1 -- -8.51

Actuals - Net Debt

Reported EPS 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 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
Quarterly 6/1/18 14,290.00 14,878.00 -3.95

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 1,396.21 3,721.61 598.00 1,013.00 17 1 10 -13.34
Annual 12/1/20 1,167.12 2,526.00 342.23 890.00 21 1 12 -10.57
Annual 12/1/19 637.05 1,740.00 -543.00 514.00 17 2 8 -8.57
Quarterly 6/1/19 -134.50 -20.00 -249.00 -134.50 2 -- 2 42.26
Quarterly 9/1/19 288.74 570.00 100.00 242.48 4 1 3 -11.29
Quarterly 12/1/19 426.83 483.66 370.00 426.83 2 2 -- 438.75

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 -220.00 -- --
Annual 12/1/17 356.00 -- --
Annual 12/1/16 711.00 -- --
Quarterly 3/1/19 -104.00 -- --
Quarterly 12/1/18 -68.00 -- --
Quarterly 9/1/18 191.00 -- --
Quarterly 6/1/18 -85.00 -- --

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 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported EPS 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): --
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 5.03 13.19 2.30 4.30 13 -- -- 8.40
Annual 12/1/20 3.82 6.40 1.07 4.11 16 -- -- -6.03
Annual 12/1/19 2.70 4.50 1.42 2.50 13 -- -- 6.88
Quarterly 6/1/19 0.90 0.90 0.90 0.90 1 -- -- -78.57
Quarterly 9/1/19 0.40 0.40 0.40 0.40 1 -- -- -92.59
Quarterly 12/1/19 1.50 1.50 1.50 1.50 1 -- -- -73.68

Actuals - Return On Equity

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

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 44,493.72 47,778.00 42,053.00 44,402.00 17 1 10 -1.23
Annual 12/1/20 42,995.17 46,969.00 40,932.00 43,015.26 22 1 12 -0.78
Annual 12/1/19 40,159.11 42,299.00 38,770.05 40,049.00 23 3 10 -0.17
Quarterly 3/1/20 10,050.26 10,050.26 10,050.26 10,050.26 1 -- 1 1.66
Quarterly 6/1/19 9,893.76 10,432.00 9,413.00 9,805.00 7 -- 6 -0.08
Quarterly 9/1/19 10,296.61 10,763.00 10,100.00 10,305.00 7 3 3 0.76
Quarterly 12/1/19 10,386.70 11,067.00 9,913.65 10,288.87 7 2 3 0.04

Actuals - Sales

Reported EPS 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 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
Quarterly 6/1/18 9,507.00 9,409.47 1.04

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios -645.28 216.93 116.30

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 235.57 86.52 7.03

Copyright Thomson Reuters Corporation