Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 9,122.00
Price - 52 Week High: 11,865.00
Price - 52 Week Low: 7,520.00
Price Date (Latest): 8/13/18
Median Price Target: 10,849.50
Diff from Prev Close: 1,727.50
% Difference: 18.94

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 %: -36.81
Hist (5 Yr) Stability %: 97.24
Yield (%): 0.35

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 96.28 154.00 41.44 94.10 17 -- 6 -4.07
Annual 12/1/19 77.31 133.00 27.69 69.90 21 1 8 -11.38
Annual 12/1/18 8.64 28.77 -13.90 10.47 16 -- 7 -9.73
Quarterly 6/1/18 -5.98 21.80 -20.84 -9.05 6 -- 4 181.14
Quarterly 9/1/18 15.97 45.20 2.06 8.31 4 -- 3 -66.96
Quarterly 12/1/18 6.61 12.24 1.97 6.12 4 -- 3 -84.04
Quarterly 3/1/19 18.11 24.35 11.87 18.11 2 -- -- --
Long Term Growth 66.50 66.50 66.50 66.50 1 -- 1 -29.02

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 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
Quarterly 6/1/17 18.80 25.12 -25.15

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 1,580.37 1,797.47 1,189.06 1,647.03 14 1 3 -1.10
Annual 12/1/19 1,542.09 1,727.90 1,197.01 1,589.00 15 -- 3 -0.44
Annual 12/1/18 1,532.79 1,667.64 1,204.96 1,596.26 15 1 2 -0.14
Quarterly 6/1/18 1,597.70 1,597.70 1,597.70 1,597.70 1 1 -- --
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 -- -- --

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 3/1/18 3,114.84 -- --
Quarterly 12/1/17 2,845.69 -- --
Quarterly 9/1/17 1,452.80 -- --
Quarterly 6/1/17 1,519.91 -- --

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 12/1/20 220.43 366.66 43.81 240.24 10 -- 4 -6.41
Annual 12/1/19 192.60 273.49 49.71 212.99 10 -- 2 --
Annual 12/1/18 145.31 233.52 62.10 140.14 9 -- 4 -0.43
Quarterly 6/1/18 14.16 14.16 14.16 14.16 1 -- 1 --
Quarterly 9/1/18 34.44 34.44 34.44 34.44 1 -- 1 --
Quarterly 12/1/18 46.53 46.53 46.53 46.53 1 -- 1 --
Quarterly 3/1/19 46.73 46.73 46.73 46.73 1 1 -- 7.45

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 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
Quarterly 6/1/17 67.80 47.88 41.61

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 47.02 94.20 23.33 41.90 17 1 4 -1.45
Annual 12/1/19 39.17 64.43 17.70 41.38 19 1 3 -0.20
Annual 12/1/18 33.56 57.65 22.74 30.80 17 2 3 0.06
Quarterly 6/1/18 144.10 144.10 144.10 144.10 1 -- -- --
Quarterly 3/1/19 -- -- -- -- 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 -- -- --
Quarterly 6/1/17 -- -- --

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 2,686.60 4,088.70 1,704.61 2,593.50 16 1 5 -4.10
Annual 12/1/19 2,167.81 3,346.00 1,087.00 2,118.80 19 1 5 -3.09
Annual 12/1/18 913.64 1,364.00 305.70 973.77 14 -- 8 -12.87
Quarterly 6/1/18 165.76 580.00 -174.00 112.50 10 1 1 -68.54
Quarterly 9/1/18 610.65 1,065.00 307.00 548.50 8 1 1 -14.19
Quarterly 12/1/18 484.40 683.80 223.00 520.00 7 -- 1 -9.72
Quarterly 3/1/19 448.50 686.00 211.00 448.50 2 -- -- --

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 3/1/18 -3.00 -- --
Quarterly 12/1/17 319.00 -- --
Quarterly 9/1/17 1,807.00 -- --
Quarterly 6/1/17 960.00 -- --

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 5,644.66 7,214.00 4,912.99 5,670.00 16 -- 5 -2.20
Annual 12/1/19 5,125.61 6,391.00 4,123.00 4,930.08 20 2 5 -5.71
Annual 12/1/18 3,873.28 5,275.00 3,260.00 3,880.00 21 2 5 -4.08
Quarterly 6/1/18 781.96 1,354.00 514.03 676.30 10 1 2 -0.78
Quarterly 9/1/18 1,124.66 1,853.00 660.00 1,065.00 8 -- 3 -5.75
Quarterly 12/1/18 1,140.68 1,469.00 914.00 1,192.76 7 -- 3 -2.04
Quarterly 3/1/19 1,286.73 1,407.00 1,166.46 1,286.73 2 -- -- --

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 3/1/18 669.00 -- --
Quarterly 12/1/17 837.00 -- --
Quarterly 9/1/17 2,781.00 -- --
Quarterly 6/1/17 2,059.00 -- --

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 97.64 148.32 47.25 96.87 14 -- 4 -2.59
Annual 12/1/19 78.96 131.00 29.61 70.80 18 -- 6 -11.95
Annual 12/1/18 90.62 209.09 -22.51 115.41 19 1 5 -8.63
Quarterly 6/1/18 -9.05 -6.30 -11.79 -9.05 2 -- 1 --
Quarterly 9/1/18 6.61 6.61 6.61 6.61 1 -- 1 --
Quarterly 12/1/18 1.97 1.97 1.97 1.97 1 -- 1 --
Quarterly 3/1/19 24.35 24.35 24.35 24.35 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 3/1/18 133.00 -- --
Quarterly 12/1/17 17.06 -- --
Quarterly 9/1/17 -75.00 -- --
Quarterly 6/1/17 -13.00 -- --

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 8,827.49 11,402.00 5,581.00 9,500.50 12 2 2 -0.15
Annual 12/1/19 12,387.64 49,455.00 6,561.00 10,778.00 15 4 1 0.95
Annual 12/1/18 9,299.50 13,649.80 1,640.00 9,646.00 17 5 2 -0.56
Quarterly 6/1/18 14,878.00 14,878.00 14,878.00 14,878.00 1 1 -- --
Quarterly 9/1/18 7,491.00 7,491.00 7,491.00 7,491.00 1 -- -- --
Quarterly 12/1/18 5,387.00 5,387.00 5,387.00 5,387.00 1 -- -- --

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 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
Quarterly 6/1/17 11,995.00 11,617.00 3.25

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 1,999.31 3,196.00 860.06 1,965.86 16 -- 6 -4.46
Annual 12/1/19 1,641.47 2,631.00 1,034.00 1,454.00 17 2 4 -1.13
Annual 12/1/18 140.09 648.00 -471.94 165.04 17 -- 5 15.83
Quarterly 6/1/18 -113.84 334.00 -315.00 -164.00 7 -- 1 -12.13
Quarterly 9/1/18 237.34 327.70 138.00 206.00 5 -- 1 -3.30
Quarterly 12/1/18 310.06 725.30 41.00 312.00 5 -- 1 0.16
Quarterly 3/1/19 507.00 507.00 507.00 507.00 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 3/1/18 -220.00 -- --
Quarterly 12/1/17 36.00 -- --
Quarterly 9/1/17 248.00 -- --
Quarterly 6/1/17 389.00 -- --

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 12/1/19 2,169.00 2,169.00 2,169.00 2,169.00 1 -- 1 --
Annual 12/1/18 1,203.70 2,016.10 386.00 1,209.00 3 -- 1 -0.44

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 -- --
Quarterly 6/1/17 960.00 -- --

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 6.58 14.00 2.46 5.97 14 -- 3 -3.13
Annual 12/1/19 4.92 9.00 1.68 4.80 15 1 3 -3.97
Annual 12/1/18 2.56 13.60 -1.10 0.90 13 -- 2 -6.42
Quarterly 6/1/18 0.80 0.80 0.80 0.80 1 -- -- --
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 -- -- --

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 43,424.21 45,421.00 40,283.00 43,661.00 17 5 1 0.89
Annual 12/1/19 40,809.53 42,896.29 39,210.00 40,450.50 20 3 2 0.10
Annual 12/1/18 38,431.27 40,131.92 37,277.00 38,239.96 21 3 3 0.06
Quarterly 6/1/18 9,138.30 9,701.00 6,247.00 9,384.50 12 1 1 -2.46
Quarterly 9/1/18 9,622.85 10,485.00 6,349.00 9,920.50 10 1 1 -2.57
Quarterly 12/1/18 9,378.72 10,627.00 6,784.00 9,672.53 10 1 1 -1.46
Quarterly 3/1/19 10,346.11 10,612.00 10,080.22 10,346.11 2 -- -- --

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 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
Quarterly 6/1/17 9,604.00 9,510.32 0.99

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 1,056.02 102.20 10.33
FY1 117.99 95.85 1.23
FY2 94.75 37.96 2.50

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 -68.19 -96.22 8.42
FY2/FY1 795.03 -919.85 -1.09
FY3/FY2 795.03 -919.85 -1.09

Copyright Thomson Reuters Corporation