Estimater

 

Valuta DKK

Aktieoplysninger (DKK)

Kurs (tidligere slutkurs): 17,650.00
Kurs – 52 ugers højeste: 18,895.00
Kurs – 52 ugers laveste: 7,456.00
Kursdato (seneste): 6/17/21
Mål for mediankurs: 2,799.33
Forsk. fra tidligere slut: -14,850.67
Forskel i %: -84.14

Analytikerratings

Mean Recommendation:

2.67

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 145.00
FY0 End Date: 12/1/20
Ind. Annual Div: 330.00
Hist (5 Yr) Growth %: 31.44
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 Dec. 23 196.45 275.70 96.33 208.20 15 3 -- 2.97
Annual Dec. 22 256.57 448.06 151.07 246.17 19 2 1 2.09
Annual Dec. 21 499.20 642.01 330.00 500.95 16 3 -- 2.41
Quarterly Mar. 22 44.28 78.60 9.96 44.28 2 -- -- --
Quarterly Juni 21 172.96 192.00 160.04 169.35 5 1 -- 1.77
Quarterly Sep. 21 113.87 118.42 110.54 113.26 4 -- -- --
Quarterly Dec. 21 50.37 77.83 27.20 48.23 4 -- -- --
Long Term Growth 7.14 14.50 -3.10 10.02 3 -- -- 0.00

Actuals - Earnings Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 145.00 153.55 -5.57
Annual Dec. 19 26.00 37.64 -30.93
Annual Dec. 18 -10.60 9.40 -212.81
Quarterly Mar. 21 139.00 168.90 -17.70
Quarterly Dec. 20 66.00 70.14 -5.91
Quarterly Sep. 20 48.00 47.87 0.27
Quarterly Juni 20 21.00 16.26 29.16

Reference Information - Book Value Per Share

Last Actual (FY0): 1,490.12
FY0 End Date: 12/1/20
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 Dec. 23 2,017.93 2,397.34 1,724.79 2,044.72 8 1 -- 0.83
Annual Dec. 22 1,879.34 2,190.79 1,407.35 1,902.57 12 1 -- 0.58
Annual Dec. 21 1,799.03 2,089.14 1,433.51 1,837.20 12 1 -- 0.33
Quarterly Mar. 22 1,662.80 1,662.80 1,662.80 1,662.80 1 -- -- --
Quarterly Juni 21 1,765.10 1,765.10 1,765.10 1,765.10 1 -- -- --
Quarterly Sep. 21 1,872.40 1,872.40 1,872.40 1,872.40 1 -- -- --
Quarterly Dec. 21 1,664.60 1,664.60 1,664.60 1,664.60 1 -- -- --

Actuals - Book Value Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 1,490.12 1,540.19 -3.25
Annual Dec. 19 1,440.92 1,428.85 0.84
Annual Dec. 18 1,571.34 1,583.45 -0.77
Quarterly Mar. 21 1,543.43 1,628.70 -5.24
Quarterly Dec. 20 1,490.12 1,456.70 2.29
Quarterly Sep. 20 3,185.87 1,412.90 125.48
Quarterly Juni 20 1,373.51 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 369.60
FY0 End Date: 12/1/20
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 Dec. 23 481.70 702.45 379.52 422.42 4 1 1 0.63
Annual Dec. 22 475.74 701.90 214.69 494.21 9 1 1 2.14
Annual Dec. 21 646.17 898.15 379.51 708.10 9 2 -- 2.30
Quarterly Juni 21 152.83 152.83 152.83 152.83 1 -- -- --
Quarterly Sep. 21 77.43 77.43 77.43 77.43 1 -- -- --
Quarterly Dec. 21 128.72 128.72 128.72 128.72 1 -- -- --

Actuals - Cash Flow Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 369.60 353.92 4.43
Annual Dec. 19 279.38 237.87 17.45
Annual Dec. 18 155.35 140.27 10.75
Quarterly Mar. 21 171.38 215.55 -20.49
Quarterly Dec. 20 124.54 98.40 26.57
Quarterly Sep. 20 112.68 99.10 13.70

Reference Information - Dividend Per Share

Last Actual (FY0): 22.94
FY0 End Date: 12/1/20
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 Dec. 23 84.48 106.30 54.07 87.90 10 1 2 -4.42
Annual Dec. 22 92.64 112.04 75.80 92.32 12 2 -- 21.93
Annual Dec. 21 172.22 256.62 107.97 170.31 11 2 1 23.69
Quarterly Mar. 22 -- -- -- -- 2 -- -- 0.00
Quarterly Juni 21 -- -- -- -- 2 -- -- 0.00
Quarterly Sep. 21 -- -- -- -- 2 -- -- 0.00
Quarterly Dec. 21 -- -- -- -- -- -- -- --

Actuals - Dividend Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 22.94 45.01 -49.04
Annual Dec. 19 22.49 24.16 -6.91
Annual Dec. 18 23.00 29.34 -21.60
Quarterly Mar. 21 53.51 26.08 105.20
Quarterly Sep. 20 -- -- --
Quarterly Juni 20 -- -- --

Reference Information - EBIT

Last Actual (FY0): 4,186.00
FY0 End Date: 12/1/20
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 Dec. 23 4,867.23 6,470.00 2,370.00 5,024.83 15 3 -- 2.50
Annual Dec. 22 5,282.43 6,709.58 2,820.00 5,554.68 16 2 -- 3.61
Annual Dec. 21 10,971.27 13,897.00 7,209.00 11,050.49 13 3 -- 2.61
Quarterly Mar. 22 1,081.96 1,700.92 463.00 1,081.96 2 -- -- --
Quarterly Juni 21 3,791.89 4,339.00 3,429.00 3,534.00 5 2 -- 5.49
Quarterly Sep. 21 2,280.65 2,847.00 1,624.00 2,399.45 6 1 -- 3.47
Quarterly Dec. 21 1,363.32 2,427.00 768.00 1,129.00 7 -- 2 -9.04

Actuals - EBIT

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 4,186.00 4,354.74 -3.87
Annual Dec. 19 1,725.00 1,754.89 -1.70
Annual Dec. 18 627.00 784.17 -20.04
Quarterly Mar. 21 3,097.00 3,647.00 -15.08
Quarterly Dec. 20 1,594.00 1,674.36 -4.80
Quarterly Sep. 20 1,289.00 1,342.00 -3.95
Quarterly Juni 20 751.00 557.30 34.76

Reference Information - EBITDA

Last Actual (FY0): 8,226.00
FY0 End Date: 12/1/20
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 Dec. 23 9,721.45 13,495.00 6,886.00 9,517.00 16 3 -- 1.17
Annual Dec. 22 10,172.53 13,522.00 7,429.00 9,905.89 20 2 1 1.46
Annual Dec. 21 15,232.55 17,875.00 11,969.00 14,984.02 15 3 -- 1.67
Quarterly Mar. 22 1,795.96 1,891.00 1,700.92 1,795.96 2 -- -- --
Quarterly Juni 21 4,668.09 5,379.00 3,486.46 4,741.00 5 2 -- 3.84
Quarterly Sep. 21 3,475.84 5,092.00 2,403.90 3,511.00 7 2 -- 10.74
Quarterly Dec. 21 2,290.03 3,365.00 970.21 2,190.00 7 -- 2 -4.59

Actuals - EBITDA

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 8,226.00 8,587.45 -4.21
Annual Dec. 19 5,712.00 5,691.25 0.36
Annual Dec. 18 3,806.00 3,844.06 -0.99
Quarterly Mar. 21 4,039.00 4,011.66 0.68
Quarterly Dec. 20 2,711.00 2,702.69 0.31
Quarterly Sep. 20 2,297.00 2,385.00 -3.69
Quarterly Juni 20 1,697.00 1,574.57 7.78

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 145.00
FY0 End Date: 12/1/20
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 Dec. 23 215.50 428.91 96.33 216.10 14 3 -- 2.90
Annual Dec. 22 233.70 448.06 111.90 221.00 18 2 1 3.70
Annual Dec. 21 491.21 642.01 195.91 506.65 11 3 -- 13.57
Quarterly Mar. 22 44.28 78.60 9.96 44.28 2 -- -- --
Quarterly Juni 21 171.50 192.00 160.04 166.98 4 1 -- 2.24
Quarterly Sep. 21 113.37 118.42 110.54 111.16 3 -- -- --
Quarterly Dec. 21 48.65 77.83 27.20 40.91 3 -- -- --

Actuals - GAAP Earnings Per Share

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 145.00 153.99 -5.84
Annual Dec. 19 -4.00 30.88 -112.96
Annual Dec. 18 152.00 123.33 23.25
Quarterly Mar. 21 139.00 130.12 6.83
Quarterly Dec. 20 66.00 65.20 1.23
Quarterly Sep. 20 48.00 46.76 2.64
Quarterly Juni 20 21.00 16.79 25.07

Reference Information - Net Debt

Last Actual (FY0): 9,507.00
FY0 End Date: 12/1/20
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 Dec. 23 5,055.13 9,468.00 -4,430.63 5,475.00 9 1 -- 0.71
Annual Dec. 22 5,812.94 9,944.00 947.42 6,102.46 12 1 1 -2.16
Annual Dec. 21 4,142.42 7,654.00 868.00 4,422.00 9 1 1 7.15
Quarterly Juni 21 -- -- -- -- -- -- -- --
Quarterly Sep. 21 4,801.10 4,801.10 4,801.10 4,801.10 1 -- -- --
Quarterly Dec. 21 3,310.03 3,310.03 3,310.03 3,310.03 1 -- -- --

Actuals - Net Debt

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 9,507.00 8,873.55 7.14
Annual Dec. 19 11,983.00 10,843.08 10.51
Annual Dec. 18 6,586.00 10,846.44 -39.28
Quarterly Mar. 21 8,042.00 -- --
Quarterly Dec. 20 9,507.00 -- --
Quarterly Sep. 20 11,054.00 -- --
Quarterly Juni 20 12,023.00 -- --

Reference Information - Net Income

Last Actual (FY0): 2,850.00
FY0 End Date: 12/1/20
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 Dec. 23 3,624.42 5,152.00 1,735.00 3,905.00 15 3 -- 3.05
Annual Dec. 22 3,964.10 4,811.71 1,536.00 4,063.50 16 2 -- 4.62
Annual Dec. 21 9,967.28 12,270.00 8,496.00 9,752.00 13 3 -- 2.89
Quarterly Mar. 22 815.60 1,445.19 186.00 815.60 2 -- -- --
Quarterly Juni 21 3,306.94 3,740.00 3,062.75 3,212.50 4 1 -- 2.21
Quarterly Sep. 21 1,965.13 2,477.00 1,374.00 2,106.40 6 1 -- 16.54
Quarterly Dec. 21 978.06 1,648.00 515.00 820.69 6 -- 1 -12.33

Actuals - Net Income

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 2,850.00 3,096.33 -7.96
Annual Dec. 19 546.00 836.30 -34.71
Annual Dec. 18 -220.00 247.82 -188.78
Quarterly Mar. 21 2,697.00 3,061.50 -11.91
Quarterly Dec. 20 1,299.00 1,386.68 -6.32
Quarterly Sep. 20 927.00 971.50 -4.58
Quarterly Juni 20 427.00 257.67 65.72

Reference Information - Operating Profit

Last Actual (FY0): 4,186.00
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 Dec. 23 42,227.81 42,227.81 42,227.81 42,227.81 1 -- -- --
Annual Dec. 22 -- -- -- -- -- -- -- --
Annual Dec. 21 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 4,186.00 4,425.71 -5.42
Annual Dec. 19 1,725.00 35,513.66 -95.14
Annual Dec. 18 627.00 276.03 127.15

Reference Information - Return On Equity

Last Actual (FY0): 9.84
FY0 End Date: 12/1/20
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 Dec. 23 10.58 18.93 5.30 10.70 12 -- -- 2.02
Annual Dec. 22 13.13 21.20 4.70 13.20 14 -- -- 3.73
Annual Dec. 21 27.04 35.80 12.20 27.80 15 -- -- 2.53
Quarterly Mar. 22 18.20 18.20 18.20 18.20 1 -- -- --
Quarterly Juni 21 26.20 26.20 26.20 26.20 1 -- -- --
Quarterly Sep. 21 28.50 28.50 28.50 28.50 1 -- -- --
Quarterly Dec. 21 25.80 25.80 25.80 25.80 1 -- -- --

Actuals - Return On Equity

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 9.84 9.79 0.05
Annual Dec. 19 1.80 2.60 -0.80
Annual Dec. 18 -0.70 3.56 -4.26
Quarterly Mar. 21 8.88 18.40 -9.52
Quarterly Dec. 20 17.93 7.00 10.93
Quarterly Sep. 20 3.25 3.90 -0.65

Reference Information - Sales

Last Actual (FY0): 39,740.00
FY0 End Date: 12/1/20
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 Dec. 23 47,221.87 51,027.82 42,340.00 47,322.00 17 3 -- 0.58
Annual Dec. 22 46,312.68 49,713.04 40,891.00 46,503.29 21 3 -- 0.50
Annual Dec. 21 50,063.59 52,828.31 44,482.00 50,368.50 16 3 -- 0.65
Quarterly Mar. 22 11,146.22 11,719.44 10,573.00 11,146.22 2 -- -- --
Quarterly Juni 21 13,633.57 14,005.00 12,860.14 13,818.15 6 2 -- 1.26
Quarterly Sep. 21 12,601.18 13,551.00 11,404.00 12,587.00 7 2 -- 3.17
Quarterly Dec. 21 11,513.93 11,844.71 10,661.00 11,601.00 7 2 -- 0.05

Actuals - Sales

Reported Gennemsnitlige vurderinger Surprise % Change
Annual Dec. 20 39,740.00 39,547.50 0.49
Annual Dec. 19 38,890.00 39,348.12 -1.16
Annual Dec. 18 39,019.00 38,843.26 0.45
Quarterly Mar. 21 12,439.00 13,133.67 -5.29
Quarterly Dec. 20 11,255.00 10,875.48 3.49
Quarterly Sep. 20 9,917.00 10,253.46 -3.28
Quarterly Juni 20 8,997.00 8,891.13 1.19

Price/earnings-kvoter

Regnskabsår FY0 FY1 FY2
Ratios 121.72 35.36 68.79

EPS-vækstrater

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 225.11 -48.60 -23.43

Copyright Refinitiv