Estimater

 

Valuta DKK

Aktieoplysninger (DKK)

Kurs (tidligere slutkurs): 7,730.00
Kurs – 52 ugers højeste: 9,120.00
Kurs – 52 ugers laveste: 4,600.00
Kursdato (seneste): 7/7/20
Mål for mediankurs: 1,207.32
Forsk. fra tidligere slut: -6,522.68
Forskel i %: -84.38

Analytikerratings

Mean Recommendation:

2.45

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 26.00
FY0 End Date: 12/1/19
Ind. Annual Div: 150.00
Hist (5 Yr) Growth %: -25.43
Yield (%): 1.80

Analyst Forecasts - Earnings Per Share

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 51.00 98.30 -17.44 56.26 12 7 -- 53.06
Annual 12/1/21 35.93 83.55 -38.75 41.63 17 7 2 37.19
Annual 12/1/20 -12.80 10.46 -74.73 6.75 12 4 1 17.89
Quarterly 6/1/20 -2.32 14.90 -19.87 -2.16 4 -- -- 70.76
Quarterly 9/1/20 8.72 21.60 -7.24 11.80 3 -- -- -7.04
Quarterly 12/1/20 0.95 11.70 -9.81 0.95 2 -- -- -38.24
Long Term Growth 13.55 15.30 11.80 13.55 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 26.00 39.18 -33.63
Annual 12/1/18 -10.60 9.40 -212.81
Annual 12/1/17 27.16 19.98 35.91
Quarterly 3/1/20 10.00 -1.12 995.52
Quarterly 12/1/19 1.21 17.24 -92.98
Quarterly 9/1/19 24.00 13.19 81.90
Quarterly 6/1/19 7.00 -2.52 378.16

Reference Information - Book Value Per Share

Last Actual (FY0): 1,440.92
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Book Value Per Share

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 1,402.77 1,541.70 1,173.95 1,441.80 6 2 -- 2.52
Annual 12/1/21 1,443.75 2,062.32 1,187.85 1,415.51 10 3 -- 1.55
Annual 12/1/20 1,428.11 1,905.72 1,248.88 1,396.65 10 3 -- 1.26
Quarterly 6/1/20 1,368.20 1,368.20 1,368.20 1,368.20 1 -- -- --
Quarterly 9/1/20 1,387.50 1,387.50 1,387.50 1,387.50 1 -- -- --
Quarterly 12/1/20 1,400.40 1,400.40 1,400.40 1,400.40 1 -- -- --

Actuals - Book Value Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 1,440.92 1,428.85 0.84
Annual 12/1/18 1,571.34 1,583.45 -0.77
Annual 12/1/17 1,470.31 1,432.46 2.64
Quarterly 3/1/20 2,874.65 1,370.50 109.75
Quarterly 12/1/19 1,440.92 1,406.20 2.47
Quarterly 9/1/19 2,812.13 1,393.50 101.80
Quarterly 6/1/19 2,824.22 1,563.20 80.67

Reference Information - Cash Flow Per Share

Last Actual (FY0): 279.38
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Cash Flow Per Share

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 251.04 372.05 148.13 241.88 6 3 -- 10.47
Annual 12/1/21 227.10 335.42 100.99 232.13 7 3 -- 8.88
Annual 12/1/20 201.44 297.04 60.68 236.94 7 3 -- 17.23

Actuals - Cash Flow Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 279.38 237.87 17.45
Annual 12/1/18 155.35 140.27 10.75
Annual 12/1/17 124.67 157.31 -20.75

Reference Information - Dividend Per Share

Last Actual (FY0): 22.49
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Dividend Per Share

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 23.45 31.63 11.10 23.08 13 2 1 -0.12
Annual 12/1/21 21.41 29.60 0.67 22.87 18 3 -- 0.24
Annual 12/1/20 22.50 60.04 -- 22.65 17 3 -- 8.38
Quarterly 6/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 9/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 12/1/20 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 22.49 24.26 -7.31
Annual 12/1/18 23.00 29.34 -21.60
Annual 12/1/17 24.00 32.26 -25.60
Quarterly 3/1/20 22.15 7.47 196.49

Reference Information - EBIT

Last Actual (FY0): 1,725.00
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBIT

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 1,852.14 2,821.00 516.00 1,711.08 13 4 1 11.41
Annual 12/1/21 1,483.30 2,522.28 305.00 1,427.00 17 6 1 12.43
Annual 12/1/20 946.25 2,039.00 -491.00 860.00 17 6 1 64.23
Quarterly 6/1/20 210.64 528.00 -170.00 219.05 8 1 -- 93.81
Quarterly 9/1/20 366.30 667.00 38.00 444.50 6 1 -- 50.76
Quarterly 12/1/20 220.12 437.00 46.00 128.60 5 1 -- 8.26

Actuals - EBIT

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 1,725.00 1,759.36 -1.95
Annual 12/1/18 627.00 784.17 -20.04
Annual 12/1/17 641.00 955.72 -32.93
Quarterly 3/1/20 552.00 302.72 82.35
Quarterly 12/1/19 342.00 515.63 -33.67
Quarterly 9/1/19 737.00 616.79 19.49

Reference Information - EBITDA

Last Actual (FY0): 5,712.00
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBITDA

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 6,034.93 6,941.00 4,938.00 5,968.49 14 6 1 3.49
Annual 12/1/21 5,627.46 6,686.00 4,217.00 5,634.28 18 8 1 2.67
Annual 12/1/20 5,106.13 6,430.00 3,617.00 5,222.69 18 8 1 7.49
Quarterly 6/1/20 1,078.20 1,531.00 554.00 1,014.50 10 1 -- 19.65
Quarterly 9/1/20 1,339.86 1,663.00 1,028.00 1,396.00 7 1 -- 8.57
Quarterly 12/1/20 1,268.29 1,500.00 1,052.00 1,320.00 7 1 -- 0.96

Actuals - EBITDA

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 5,712.00 5,737.58 -0.45
Annual 12/1/18 3,806.00 3,844.06 -0.99
Annual 12/1/17 3,532.00 3,760.10 -6.07
Quarterly 3/1/20 1,521.00 1,305.43 16.51
Quarterly 12/1/19 1,463.00 1,538.62 -4.91
Quarterly 9/1/19 1,758.00 1,568.48 12.08
Quarterly 6/1/19 1,357.00 1,175.52 15.44

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -4.00
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - GAAP Earnings Per Share

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 56.20 110.86 -17.44 48.38 13 2 2 8.42
Annual 12/1/21 40.69 86.02 -38.75 41.16 18 4 3 2.19
Annual 12/1/20 11.86 75.76 -74.13 10.41 17 5 2 661.32
Quarterly 6/1/20 -3.95 10.90 -15.21 -7.54 3 -- -- --
Quarterly 9/1/20 9.38 21.60 -7.24 13.78 3 -- -- --
Quarterly 12/1/20 1.53 12.87 -9.81 1.53 2 -- -- --

Actuals - GAAP Earnings Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 -4.00 30.88 -112.96
Annual 12/1/18 152.00 123.33 23.25
Annual 12/1/17 -58.00 -35.88 -61.67
Quarterly 3/1/20 10.00 -1.12 995.52
Quarterly 12/1/19 -3.00 12.42 -124.15
Quarterly 9/1/19 24.00 17.30 38.77
Quarterly 6/1/19 7.00 -2.24 411.99

Reference Information - Net Debt

Last Actual (FY0): 11,983.00
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Debt

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 6,111.97 12,185.00 1,050.04 5,810.77 11 -- 4 -10.51
Annual 12/1/21 7,616.62 12,505.00 1,267.33 8,419.00 13 -- 4 -6.45
Annual 12/1/20 9,665.27 12,634.93 1,583.22 10,986.50 12 -- 5 -5.54

Actuals - Net Debt

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 11,983.00 10,843.08 10.51
Annual 12/1/18 6,586.00 10,846.44 -39.28
Annual 12/1/17 11,233.00 13,207.78 -14.95

Reference Information - Net Income

Last Actual (FY0): 546.00
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 1,020.86 1,917.00 -361.00 948.10 14 4 1 7.55
Annual 12/1/21 691.42 1,648.00 -779.00 781.40 18 5 3 10.03
Annual 12/1/20 -247.83 212.06 -1,502.00 27.00 12 1 2 -3.18
Quarterly 6/1/20 -10.99 290.00 -394.00 -12.00 7 -- -- 91.43
Quarterly 9/1/20 167.96 326.80 -145.00 230.00 5 -- -- 10.17
Quarterly 12/1/20 92.72 251.00 -196.00 207.00 5 -- -- 57.42

Actuals - Net Income

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 546.00 802.58 -31.97
Annual 12/1/18 -220.00 247.82 -188.78
Annual 12/1/17 356.00 468.22 -23.97
Quarterly 3/1/20 197.00 15.72 1,153.45
Quarterly 12/1/19 29.00 381.68 -92.40
Quarterly 9/1/19 506.00 337.66 49.85
Quarterly 6/1/19 142.00 -46.18 407.53

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 34,694.50 34,694.50 34,694.50 34,694.50 1 1 -- 1.62
Annual 12/1/21 32,388.31 32,388.31 32,388.31 32,388.31 1 1 -- 1.66
Annual 12/1/20 32,966.27 32,966.27 32,966.27 32,966.27 1 1 -- 5.79

Actuals - Operating Profit

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/17 641.00 671.84 -4.59

Reference Information - Return On Equity

Last Actual (FY0): 1.80
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Return On Equity

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 4.24 6.80 0.70 4.40 9 -- -- 3.33
Annual 12/1/21 2.60 5.90 -3.20 2.79 12 -- -- 0.34
Annual 12/1/20 0.61 5.30 -5.60 0.69 12 -- -- 320.34
Quarterly 12/1/20 0.20 0.20 0.20 0.20 1 -- -- --

Actuals - Return On Equity

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 1.80 2.60 -0.80
Annual 12/1/18 -0.70 3.56 -4.26
Annual 12/1/17 1.15 1.20 -0.05

Reference Information - Sales

Last Actual (FY0): 38,890.00
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales

Sidste måned Revisioner
Sidste måned Revisioner
Regnskabsperiode Gennemsnit (middel) Høj Lav Median Antal vurderinger Antal op Antal ned Gennemsnitlig ændring i %
Annual 12/1/22 38,872.90 42,193.00 36,293.00 38,673.00 14 2 4 -0.74
Annual 12/1/21 37,883.45 45,190.36 34,110.00 37,203.00 18 3 5 -1.27
Annual 12/1/20 36,014.49 43,544.27 32,338.00 35,526.00 18 5 3 -0.64
Quarterly 6/1/20 8,029.99 8,603.00 7,426.00 8,031.50 10 -- -- 1.26
Quarterly 9/1/20 8,952.53 9,430.00 8,339.00 8,993.00 7 -- -- 0.08
Quarterly 12/1/20 9,117.18 9,612.00 8,585.00 9,160.00 7 -- -- 0.91

Actuals - Sales

Reported Gennemsnitlige vurderinger Surprise % Change
Annual 12/1/19 38,890.00 39,374.35 -1.23
Annual 12/1/18 39,019.00 38,843.26 0.45
Annual 12/1/17 30,945.00 30,724.73 0.72
Quarterly 3/1/20 9,571.00 9,474.57 1.02
Quarterly 12/1/19 9,668.00 9,916.73 -2.51
Quarterly 9/1/19 10,055.00 9,975.18 0.80
Quarterly 6/1/19 9,627.00 9,774.57 -1.51

Price/earnings-kvoter

Regnskabsår FY0 FY1 FY2
Ratios 297.31 -604.12 215.13

EPS-vækstrater

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -132.66 -380.81 41.94

Copyright Refinitiv