Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 8,005.00
Price - 52 Week High: 9,120.00
Price - 52 Week Low: 7,955.00
Price Date (Latest): 1/24/20
Median Price Target: 1,341.96
Diff from Prev Close: -6,663.04
% Difference: -83.24

Analyst Ratings

Mean Recommendation:

2.86

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

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

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 60.21 95.95 27.67 59.40 16 -- 3 -0.05
Annual 12/1/20 56.22 110.09 25.41 49.83 21 -- 4 -2.98
Annual 12/1/19 38.51 68.65 17.50 37.28 20 2 2 1.68
Quarterly 3/1/20 7.29 15.68 -4.35 10.53 3 -- -- --
Quarterly 6/1/20 9.62 17.27 -1.11 12.70 3 -- -- --
Quarterly 9/1/20 14.77 15.19 14.35 14.77 2 -- -- --
Quarterly 12/1/19 16.86 38.60 9.80 12.97 6 -- -- --
Long Term Growth 90.70 90.70 90.70 90.70 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 1,479.92 1,621.60 1,274.88 1,474.33 12 1 1 -0.47
Annual 12/1/20 1,442.49 1,604.08 1,289.35 1,430.04 12 1 1 -0.14
Annual 12/1/19 1,427.33 1,604.08 1,228.01 1,400.75 11 1 1 0.31
Quarterly 3/1/20 1,412.50 1,412.50 1,412.50 1,412.50 1 -- -- --
Quarterly 6/1/20 1,426.50 1,426.50 1,426.50 1,426.50 1 -- -- --
Quarterly 9/1/20 1,425.20 1,425.20 1,425.20 1,425.20 1 -- -- --
Quarterly 12/1/19 1,406.20 1,406.20 1,406.20 1,406.20 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 12/1/21 264.63 310.00 213.00 261.27 8 -- 1 -3.77
Annual 12/1/20 240.87 276.53 189.83 257.70 9 -- 1 -5.10
Annual 12/1/19 237.87 283.32 181.90 237.60 8 1 -- 0.65
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 9/1/19 82.15 58.83 39.64
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 26.13 55.81 11.50 23.73 18 1 3 0.39
Annual 12/1/20 29.88 60.04 12.30 25.47 19 1 3 -4.05
Annual 12/1/19 24.31 44.59 12.49 23.02 16 -- 2 -3.23
Quarterly 3/1/20 10.60 10.60 10.60 10.60 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 2,358.34 4,033.99 1,631.00 2,289.73 18 -- 4 -1.92
Annual 12/1/20 1,895.51 2,882.00 1,006.95 1,914.00 19 1 3 -1.44
Annual 12/1/19 1,730.45 1,964.00 1,090.22 1,767.00 18 1 3 2.02
Quarterly 3/1/20 491.00 518.00 464.00 491.00 2 -- -- --
Quarterly 6/1/20 526.00 599.00 453.00 526.00 2 -- -- --
Quarterly 9/1/20 334.00 526.00 142.00 334.00 2 -- -- --
Quarterly 12/1/19 509.60 584.00 439.00 511.00 5 2 -- 7.81

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 6,377.93 8,148.64 5,557.00 6,135.78 19 2 3 0.24
Annual 12/1/20 5,925.59 6,510.00 5,286.22 5,862.00 21 2 4 0.48
Annual 12/1/19 5,681.90 6,033.00 4,994.00 5,742.50 20 3 3 2.11
Quarterly 3/1/20 1,365.41 1,554.00 1,119.23 1,423.00 3 -- -- --
Quarterly 6/1/20 1,414.13 1,559.00 1,189.40 1,494.00 3 -- -- --
Quarterly 9/1/20 1,423.89 1,595.67 1,189.00 1,487.00 3 -- -- --
Quarterly 12/1/19 1,472.04 1,581.23 1,412.00 1,456.00 6 1 -- -0.42

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 63.30 100.02 27.69 57.73 13 -- 3 -0.50
Annual 12/1/20 57.60 109.94 -0.68 58.74 18 1 2 2.86
Annual 12/1/19 29.78 58.90 2.92 37.40 15 1 1 9.09
Quarterly 3/1/20 13.11 15.68 10.53 13.11 2 -- -- --
Quarterly 6/1/20 14.99 17.27 12.70 14.99 2 -- -- --
Quarterly 9/1/20 14.35 14.35 14.35 14.35 1 -- -- --
Quarterly 12/1/19 12.49 13.47 11.50 12.49 2 -- -- --

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 7,767.30 13,291.62 2,136.00 7,817.00 15 1 1 -2.01
Annual 12/1/20 9,582.47 13,936.76 3,070.00 10,506.00 17 1 3 -0.28
Annual 12/1/19 10,895.99 13,848.35 3,513.00 12,053.50 16 3 1 3.32
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 -- -- --

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 1,426.17 3,131.04 561.11 1,210.00 19 -- 4 -0.25
Annual 12/1/20 997.37 1,869.00 509.93 973.43 18 1 3 -2.66
Annual 12/1/19 709.12 1,328.00 190.00 766.20 17 1 4 0.66
Quarterly 3/1/20 266.50 314.00 219.00 266.50 2 -- -- --
Quarterly 6/1/20 305.50 359.00 252.00 305.50 2 -- -- --
Quarterly 9/1/20 123.00 299.00 -53.00 123.00 2 -- -- --
Quarterly 12/1/19 347.02 786.10 205.00 256.50 6 1 -- 0.05

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
Annual 12/1/17 641.00 671.84 -4.59

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 5.09 10.97 1.89 4.37 13 -- -- 1.20
Annual 12/1/20 3.80 6.70 1.68 3.60 13 -- -- -0.63
Annual 12/1/19 2.60 4.40 0.57 2.70 11 -- -- 4.78
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 42,989.00 46,481.00 40,046.00 42,542.07 19 3 2 0.25
Annual 12/1/20 41,700.95 45,682.00 39,589.00 41,393.00 21 3 3 0.26
Annual 12/1/19 39,428.76 41,515.64 38,593.00 39,267.50 20 3 3 -0.08
Quarterly 3/1/20 10,181.75 11,095.00 9,400.00 10,050.26 3 -- -- --
Quarterly 6/1/20 10,684.79 11,657.00 10,091.00 10,306.38 3 -- -- --
Quarterly 9/1/20 10,698.71 11,240.00 10,018.00 10,838.13 3 -- -- --
Quarterly 12/1/19 10,011.11 10,558.00 9,585.00 10,002.00 8 1 -- 0.31

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 -755.19 207.88 142.39

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 309.80 45.99 7.11

Copyright Thomson Reuters Corporation