Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 8,560.00
Price - 52 Week High: 11,865.00
Price - 52 Week Low: 7,520.00
Price Date (Latest): 10/17/18
Median Price Target: 10,734.56
Diff from Prev Close: 2,174.56
% Difference: 25.40

Analyst Ratings

Mean Recommendation:

2.14

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 27.16
FY0 End Date: 12/1/17
Ind. Annual Div: 32.09
Hist (5 Yr) Growth %: -39.46
Hist (5 Yr) Stability %: 100.28
Yield (%): 0.37

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 93.36 156.00 30.17 96.03 20 1 3 -0.37
Annual 12/1/19 70.69 127.00 28.76 67.78 22 2 4 -0.92
Annual 12/1/18 12.86 30.40 2.00 9.30 17 1 3 6.49
Quarterly 9/1/18 8.95 13.40 6.61 8.44 6 1 -- -0.91
Quarterly 12/1/18 7.90 14.16 1.97 5.44 5 2 -- --
Quarterly 3/1/19 17.38 24.35 9.85 17.93 3 -- -- -1.57
Quarterly 6/1/19 14.83 19.17 7.58 17.75 3 -- -- -1.96
Long Term Growth 66.80 66.80 66.80 66.80 1 -- -- --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 27.16 19.97 35.96
Annual 12/1/16 34.22 45.23 -24.34
Annual 12/1/15 37.00 155.61 -76.22
Quarterly 6/1/18 -5.00 -5.98 16.41
Quarterly 3/1/18 -11.00 3.28 -435.11
Quarterly 12/1/17 1.74 6.90 -74.85
Quarterly 9/1/17 11.96 16.84 -28.96

Reference Information - Book Value Per Share

Last Actual (FY0): 1,470.31
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 1,546.81 1,765.94 1,103.75 1,600.63 15 2 2 -0.93
Annual 12/1/19 1,504.61 1,685.09 1,129.28 1,567.17 15 2 2 -0.78
Annual 12/1/18 1,540.30 1,662.30 1,154.80 1,605.82 15 4 -- 1.16
Quarterly 9/1/18 1,604.30 1,604.30 1,604.30 1,604.30 1 1 -- --
Quarterly 12/1/18 1,462.30 1,462.30 1,462.30 1,462.30 1 1 -- --
Quarterly 3/1/19 1,487.00 1,487.00 1,487.00 1,487.00 1 -- -- --
Quarterly 6/1/19 1,375.00 1,375.00 1,375.00 1,375.00 1 -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 1,470.31 -- --
Annual 12/1/16 1,501.56 -- --
Annual 12/1/15 1,601.59 -- --
Quarterly 6/1/18 3,051.77 -- --
Quarterly 3/1/18 3,114.84 -- --
Quarterly 12/1/17 2,845.69 -- --
Quarterly 9/1/17 1,452.80 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 124.67
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 266.68 378.00 207.57 250.17 9 1 2 -2.65
Annual 12/1/19 200.92 273.49 31.63 218.60 9 1 2 -2.27
Annual 12/1/18 125.10 154.80 97.48 120.06 5 -- 3 -3.03
Quarterly 9/1/18 43.05 43.05 43.05 43.05 1 1 -- --
Quarterly 12/1/18 62.37 62.37 62.37 62.37 1 1 -- --
Quarterly 3/1/19 43.95 43.95 43.95 43.95 1 -- 1 --
Quarterly 6/1/19 61.35 61.35 61.35 61.35 1 1 -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 124.67 157.31 -20.75
Annual 12/1/16 208.00 267.90 -22.36
Annual 12/1/15 372.00 369.54 0.67
Quarterly 6/1/18 16.99 14.16 19.95
Quarterly 3/1/18 21.00 23.05 -8.90
Quarterly 12/1/17 56.77 51.02 11.25
Quarterly 9/1/17 20.55 70.30 -70.77

Reference Information - Dividend Per Share

Last Actual (FY0): 24.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 46.42 94.20 23.22 43.10 18 1 2 -0.25
Annual 12/1/19 37.02 61.12 18.30 34.59 18 1 2 -3.46
Annual 12/1/18 29.74 49.68 14.72 25.00 19 -- 2 -3.83
Quarterly 3/1/19 -- -- -- -- 1 -- -- --
Quarterly 6/1/19 119.60 119.60 119.60 119.60 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 24.00 -- --
Annual 12/1/16 21.00 -- --
Annual 12/1/15 44.00 -- --
Quarterly 9/1/17 -- -- --

Reference Information - EBIT

Last Actual (FY0): 641.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 2,706.25 4,388.40 1,436.00 2,688.00 17 2 2 -0.53
Annual 12/1/19 2,036.69 3,125.00 1,324.00 1,982.00 19 1 4 -3.71
Annual 12/1/18 717.08 992.00 368.00 750.73 18 2 2 -4.26
Quarterly 9/1/18 390.92 590.00 289.00 372.30 9 -- -- --
Quarterly 12/1/18 446.65 557.00 223.00 487.00 8 -- 2 -4.61
Quarterly 3/1/19 448.50 686.00 211.00 448.50 2 -- -- --
Quarterly 6/1/19 331.00 331.00 331.00 331.00 1 -- -- --

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 641.00 -- --
Annual 12/1/16 2,424.00 -- --
Annual 12/1/15 1,870.00 -- --
Quarterly 6/1/18 46.00 -- --
Quarterly 3/1/18 -3.00 -- --
Quarterly 12/1/17 319.00 -- --
Quarterly 9/1/17 1,807.00 -- --

Reference Information - EBITDA

Last Actual (FY0): 3,532.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 5,663.36 7,513.00 4,930.90 5,635.00 18 1 1 -0.07
Annual 12/1/19 5,086.49 6,344.00 4,191.00 4,970.16 21 1 4 -0.07
Annual 12/1/18 3,757.67 4,011.00 3,266.00 3,779.36 20 3 2 0.34
Quarterly 9/1/18 1,146.72 1,844.00 989.00 1,067.92 11 -- -- --
Quarterly 12/1/18 1,166.51 1,317.00 937.00 1,204.61 9 2 2 0.41
Quarterly 3/1/19 1,246.48 1,407.00 1,085.96 1,246.48 2 -- 1 --
Quarterly 6/1/19 1,172.21 1,286.42 1,058.00 1,172.21 2 1 -- --

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 3,532.00 -- --
Annual 12/1/16 6,767.00 -- --
Annual 12/1/15 9,074.00 -- --
Quarterly 6/1/18 883.00 -- --
Quarterly 3/1/18 669.00 -- --
Quarterly 12/1/17 837.00 -- --
Quarterly 9/1/17 2,781.00 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -58.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 93.02 164.73 26.01 96.15 17 3 -- 1.06
Annual 12/1/19 71.90 124.00 21.69 72.71 19 2 4 -3.27
Annual 12/1/18 85.00 206.63 -28.20 129.47 19 1 4 -0.50
Quarterly 9/1/18 9.89 13.40 6.61 9.77 4 -- -- --
Quarterly 12/1/18 14.18 27.65 1.97 12.93 3 -- -- --
Quarterly 3/1/19 24.35 24.35 24.35 24.35 1 -- -- --
Quarterly 6/1/19 7.58 7.58 7.58 7.58 1 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -58.00 -- --
Annual 12/1/16 -93.00 -- --
Annual 12/1/15 37.00 -- --
Quarterly 6/1/18 -- -- --
Quarterly 3/1/18 133.00 -- --
Quarterly 12/1/17 17.06 -- --
Quarterly 9/1/17 -75.00 -- --

Reference Information - Net Debt

Last Actual (FY0): 11,233.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 8,366.09 12,418.00 4,837.00 8,624.03 14 1 3 0.48
Annual 12/1/19 9,500.09 13,108.00 3,552.00 10,068.00 16 3 2 1.88
Annual 12/1/18 10,137.93 13,810.00 2,139.56 11,656.00 19 2 3 0.99
Quarterly 9/1/18 13,097.00 13,390.00 12,804.00 13,097.00 2 -- -- -2.24
Quarterly 12/1/18 12,597.00 12,942.00 12,252.00 12,597.00 2 -- -- -2.74

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 11,233.00 13,207.78 -14.95
Annual 12/1/16 10,737.00 10,236.18 4.89
Annual 12/1/15 9,673.00 8,564.06 12.95
Quarterly 6/1/18 14,290.00 14,878.00 -3.95
Quarterly 3/1/18 13,395.00 13,857.50 -3.34
Quarterly 12/1/17 12,904.00 11,696.00 10.33
Quarterly 9/1/17 12,879.00 11,660.00 10.45

Reference Information - Net Income

Last Actual (FY0): 356.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 1,939.66 3,253.00 627.00 1,979.15 19 1 2 -0.37
Annual 12/1/19 1,423.10 2,571.00 602.00 1,373.09 18 -- 4 -4.99
Annual 12/1/18 277.08 655.00 42.00 237.77 16 1 2 9.66
Quarterly 9/1/18 201.10 317.00 103.00 190.00 8 -- -- --
Quarterly 12/1/18 267.39 573.70 41.00 269.00 7 -- 1 -15.96
Quarterly 3/1/19 507.00 507.00 507.00 507.00 1 -- -- --
Quarterly 6/1/19 158.00 158.00 158.00 158.00 1 -- -- --

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 356.00 -- --
Annual 12/1/16 711.00 -- --
Annual 12/1/15 791.00 -- --
Quarterly 6/1/18 -85.00 -- --
Quarterly 3/1/18 -220.00 -- --
Quarterly 12/1/17 36.00 -- --
Quarterly 9/1/17 248.00 -- --

Reference Information - Operating Profit

Last Actual (FY0): 641.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 496.14 496.14 496.14 496.14 1 -- -- --
Annual 12/1/19 1,295.93 2,169.00 422.86 1,295.93 2 -- -- --
Annual 12/1/18 971.78 2,016.10 276.03 797.50 4 -- -- --

Actuals - Operating Profit

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 641.00 -- --
Annual 12/1/15 1,870.00 -- --
Quarterly 9/1/17 1,807.00 -- --

Reference Information - Return On Equity

Last Actual (FY0): 1.15
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 6.45 13.00 2.30 6.10 15 2 2 0.77
Annual 12/1/19 4.39 8.00 1.74 4.43 16 1 2 -0.13
Annual 12/1/18 1.70 8.80 -2.10 0.89 14 2 1 -6.32
Quarterly 9/1/18 8.20 8.20 8.20 8.20 1 1 -- --
Quarterly 12/1/18 8.30 8.30 8.30 8.30 1 1 -- --
Quarterly 3/1/19 1.40 1.40 1.40 1.40 1 -- -- --
Quarterly 6/1/19 2.70 2.70 2.70 2.70 1 -- -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 1.15 -- --
Annual 12/1/16 2.14 -- --
Annual 12/1/15 8.26 -- --

Reference Information - Sales

Last Actual (FY0): 30,945.00
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 43,675.18 47,545.07 40,553.00 43,480.00 19 2 1 0.07
Annual 12/1/19 40,964.40 43,268.34 39,479.00 40,834.50 20 4 -- 0.18
Annual 12/1/18 38,568.05 39,902.13 37,640.00 38,586.00 21 3 1 -0.03
Quarterly 9/1/18 9,931.02 10,485.00 9,552.00 9,832.00 13 1 -- 0.01
Quarterly 12/1/18 9,704.47 10,627.00 8,900.00 9,630.30 12 2 -- 0.04
Quarterly 3/1/19 10,240.75 10,612.00 9,869.50 10,240.75 2 -- 1 --
Quarterly 6/1/19 10,151.82 10,446.63 9,857.00 10,151.82 2 1 -- --

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 30,945.00 30,756.08 0.61
Annual 12/1/16 35,464.00 35,848.49 -1.07
Annual 12/1/15 40,308.00 40,737.89 -1.06
Quarterly 6/1/18 9,507.00 9,409.47 1.04
Quarterly 3/1/18 9,253.00 8,735.21 5.93
Quarterly 12/1/17 8,174.00 7,957.44 2.72
Quarterly 9/1/17 8,046.00 8,844.09 -9.02

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 665.54 -159.40 -4.18
FY1 121.09 74.50 1.63
FY2 91.69 38.37 2.39

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 -52.64 -98.35 28.70
FY2/FY1 449.61 -1,903.34 -0.30
FY3/FY2 449.61 -1,903.34 -0.30

Copyright Thomson Reuters Corporation