Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 9,595.00
Price - 52 Week High: 9,620.00
Price - 52 Week Low: 6,355.00
Price Date (Latest): 12/13/19
Median Price Target: 1,345.11
Diff from Prev Close: -8,249.89
% Difference: -85.98

Analyst Ratings

Mean Recommendation:

2.77

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 (%): 1.49

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 58.58 95.95 27.67 56.48 16 3 4 3.31
Annual 12/1/20 58.34 109.69 17.76 59.27 20 8 4 4.12
Annual 12/1/19 36.21 64.10 12.31 34.20 20 11 1 23.25
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

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 1,486.92 1,780.20 1,274.88 1,472.65 13 2 1 -0.09
Annual 12/1/20 1,444.56 1,741.26 1,289.35 1,422.67 13 2 1 -0.05
Annual 12/1/19 1,414.54 1,716.84 1,228.01 1,357.22 11 2 1 -1.16

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

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 12/1/21 275.00 310.00 235.38 279.26 9 1 2 1.48
Annual 12/1/20 253.80 276.53 209.88 260.24 10 1 2 0.68
Annual 12/1/19 236.34 283.32 181.90 235.78 9 2 1 4.34

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

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 25.81 51.90 11.50 24.70 18 3 4 1.25
Annual 12/1/20 31.13 60.04 10.86 29.13 20 4 5 1.67
Annual 12/1/19 25.24 44.50 12.49 24.37 16 2 3 -1.06

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

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 2,377.42 4,033.99 1,713.00 2,276.00 19 5 4 3.85
Annual 12/1/20 1,889.19 2,882.00 1,006.95 1,857.14 20 6 3 4.70
Annual 12/1/19 1,703.74 1,964.00 1,386.50 1,724.00 18 10 2 10.50

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

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 6,334.60 8,148.64 4,965.00 6,171.99 20 5 5 -0.88
Annual 12/1/20 5,864.74 6,510.00 4,457.00 5,903.50 22 7 4 -0.47
Annual 12/1/19 5,558.68 6,033.00 4,021.00 5,727.50 20 10 2 1.02

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

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 63.62 100.02 27.69 60.12 14 4 3 2.67
Annual 12/1/20 55.99 109.69 -0.68 57.47 19 7 3 5.38
Annual 12/1/19 28.72 58.90 -2.62 26.55 17 8 2 72.39

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

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 7,984.94 13,291.62 2,136.00 7,849.50 16 1 8 -6.59
Annual 12/1/20 9,652.42 13,936.76 2,535.00 10,154.00 17 1 8 -4.27
Annual 12/1/19 10,439.08 14,313.00 3,266.00 11,844.50 16 3 7 -3.04

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

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 1,404.04 3,131.04 561.11 1,206.24 20 7 3 6.15
Annual 12/1/20 1,028.37 1,869.00 368.77 1,111.50 18 7 3 -0.19
Annual 12/1/19 704.40 1,328.00 200.05 674.50 18 8 3 16.70

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

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 5.03 10.97 1.85 4.71 14 -- -- 4.43
Annual 12/1/20 3.83 6.70 1.03 3.95 14 -- -- 5.20
Annual 12/1/19 2.49 4.40 0.70 2.65 12 -- -- 8.80

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

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 42,906.11 46,481.00 40,046.00 42,554.04 20 1 10 -1.14
Annual 12/1/20 41,583.85 45,682.00 39,589.00 41,228.00 22 2 10 -0.79
Annual 12/1/19 39,341.94 41,368.00 38,593.00 39,224.00 20 3 10 -0.57

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

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios -905.19 264.96 164.47

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 285.39 61.10 0.41

Copyright Thomson Reuters Corporation