Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 9,950.00
Price - 52 Week High: 10,240.00
Price - 52 Week Low: 4,600.00
Price Date (Latest): 10/20/20
Median Price Target: 1,886.33
Diff from Prev Close: -8,063.67
% Difference: -81.04

Analyst Ratings

Mean Recommendation:

2.15

Sell

Strong Buy

Available Measures

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 (%): 1.40

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 123.07 170.20 68.86 129.18 11 7 1 35.10
Annual 12/1/21 100.16 145.15 39.99 106.97 15 8 -- 32.30
Annual 12/1/20 90.34 111.27 32.61 102.50 11 6 -- 24.98
Quarterly 3/1/21 41.08 41.08 41.08 41.08 1 -- -- --
Quarterly 6/1/21 22.65 22.65 22.65 22.65 1 -- -- --
Quarterly 9/1/20 19.42 31.40 13.18 13.69 3 -- -- -6.38
Quarterly 12/1/20 3.39 11.48 -7.10 5.79 3 -- -- -39.44
Long Term Growth 45.56 48.70 42.43 45.56 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate 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 6/1/20 21.00 16.26 29.16
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

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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 1,686.82 2,173.72 1,384.53 1,602.00 9 6 -- 3.85
Annual 12/1/21 1,575.16 2,003.76 1,407.05 1,505.61 11 6 -- 2.81
Annual 12/1/20 1,494.02 1,823.73 1,388.00 1,462.23 10 6 -- 1.73
Quarterly 3/1/21 1,420.70 1,420.70 1,420.70 1,420.70 1 -- -- --
Quarterly 6/1/21 1,433.40 1,433.40 1,433.40 1,433.40 1 -- -- --
Quarterly 9/1/20 1,382.20 1,382.20 1,382.20 1,382.20 1 -- -- --
Quarterly 12/1/20 1,388.00 1,388.00 1,388.00 1,388.00 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate 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 6/1/20 3,054.07 -- --
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

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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 328.71 406.34 202.11 337.62 7 4 1 7.29
Annual 12/1/21 333.20 390.88 214.92 347.15 8 5 -- 16.29
Annual 12/1/20 317.63 362.12 227.68 336.42 8 5 -- 15.26

Actuals - Cash Flow Per Share

Reported Mean Estimate 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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 32.84 52.50 22.49 30.74 16 6 1 23.26
Annual 12/1/21 31.05 50.00 21.43 27.00 19 7 -- 23.48
Annual 12/1/20 28.05 47.62 21.43 23.73 17 4 -- 17.09
Quarterly 3/1/21 8.30 8.30 8.30 8.30 1 -- -- --
Quarterly 6/1/21 -- -- -- -- 1 -- -- 0.00
Quarterly 9/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 12/1/20 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate 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 32.05 -25.11
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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 3,696.15 5,175.00 1,527.00 3,989.55 12 8 1 21.96
Annual 12/1/21 3,214.75 4,631.00 1,468.00 3,546.40 16 10 -- 25.40
Annual 12/1/20 3,239.76 4,074.00 1,304.08 3,688.16 15 11 -- 41.03
Quarterly 3/1/21 1,118.00 1,118.00 1,118.00 1,118.00 1 -- -- --
Quarterly 6/1/21 743.00 743.00 743.00 743.00 1 -- -- --
Quarterly 9/1/20 1,157.25 1,506.00 510.00 1,368.00 8 4 -- 55.54
Quarterly 12/1/20 933.14 1,265.00 429.00 982.00 7 3 -- 68.06

Actuals - EBIT

Reported Mean Estimate 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 6/1/20 751.00 557.30 34.76
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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 7,864.77 9,837.00 5,990.00 8,089.45 13 9 1 11.90
Annual 12/1/21 7,535.65 9,079.00 5,794.00 7,732.99 16 10 -- 15.49
Annual 12/1/20 7,402.59 8,177.00 5,592.68 7,788.30 16 11 -- 15.47
Quarterly 3/1/21 2,221.00 2,221.00 2,221.00 2,221.00 1 -- -- --
Quarterly 6/1/21 1,850.00 1,850.00 1,850.00 1,850.00 1 -- -- --
Quarterly 9/1/20 2,075.40 2,429.00 1,552.00 2,293.00 10 4 -- 28.99
Quarterly 12/1/20 1,862.78 2,248.00 1,222.00 2,064.00 9 3 -- 29.90

Actuals - EBITDA

Reported Mean Estimate 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 6/1/20 1,697.00 1,574.57 7.78
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

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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 117.35 216.81 39.20 105.77 13 8 1 23.33
Annual 12/1/21 95.72 196.00 25.50 106.97 17 9 -- 32.07
Annual 12/1/20 93.41 160.87 9.30 105.74 16 9 -- 51.75
Quarterly 3/1/21 41.08 41.08 41.08 41.08 1 -- -- --
Quarterly 6/1/21 22.65 22.65 22.65 22.65 1 -- -- --
Quarterly 9/1/20 27.72 56.30 13.18 13.69 3 1 -- 42.73
Quarterly 12/1/20 4.55 11.48 -3.63 5.79 3 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate 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 6/1/20 21.00 16.79 25.07
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

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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 4,304.72 9,375.00 601.18 3,864.31 8 2 4 -1.55
Annual 12/1/21 5,530.60 10,977.94 967.09 5,906.00 11 -- 8 -10.16
Annual 12/1/20 7,316.76 12,634.93 562.86 9,049.00 15 -- 11 -6.48
Quarterly 3/1/21 9,176.00 9,176.00 9,176.00 9,176.00 1 -- -- --
Quarterly 6/1/21 8,076.00 8,076.00 8,076.00 8,076.00 1 -- -- --
Quarterly 9/1/20 11,228.00 11,228.00 11,228.00 11,228.00 1 -- -- --
Quarterly 12/1/20 10,474.00 10,474.00 10,474.00 10,474.00 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate 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
Quarterly 6/1/20 12,023.00 -- --
Quarterly 3/1/20 12,142.00 -- --
Quarterly 12/1/19 11,983.00 12,115.00 -1.09
Quarterly 9/1/19 12,332.00 12,643.00 -2.46

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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 2,465.68 4,284.00 -361.00 2,700.19 14 10 -- 34.27
Annual 12/1/21 1,998.74 3,872.00 -564.00 2,143.00 17 10 -- 40.33
Annual 12/1/20 2,134.72 3,077.00 653.00 2,188.00 14 11 -- 46.88
Quarterly 3/1/21 823.00 823.00 823.00 823.00 1 -- -- --
Quarterly 6/1/21 454.00 454.00 454.00 454.00 1 -- -- --
Quarterly 9/1/20 806.63 1,132.00 263.00 924.00 8 4 -- 108.66
Quarterly 12/1/20 466.37 737.00 116.00 512.60 6 3 -- 97.28

Actuals - Net Income

Reported Mean Estimate 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 6/1/20 427.00 257.67 65.72
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

Reference Information - Operating Profit

Last Actual (FY0): 1,725.00
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 12/1/22 35,558.06 35,558.06 35,558.06 35,558.06 1 -- -- --
Annual 12/1/21 33,206.53 33,206.53 33,206.53 33,206.53 1 -- -- --
Annual 12/1/20 19,112.26 34,385.70 3,838.83 19,112.26 2 -- -- -44.42

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,725.00 35,513.66 -95.14
Annual 12/1/18 627.00 276.03 127.15
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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 8.57 12.10 3.54 9.60 11 -- -- 14.72
Annual 12/1/21 7.38 12.20 2.67 7.98 13 -- -- 25.05
Annual 12/1/20 6.95 11.10 0.68 7.50 15 -- -- 45.88
Quarterly 3/1/21 5.60 5.60 5.60 5.60 1 -- -- --
Quarterly 6/1/21 5.90 5.90 5.90 5.90 1 -- -- --
Quarterly 9/1/20 1.70 1.70 1.70 1.70 1 -- -- --
Quarterly 12/1/20 2.40 2.40 2.40 2.40 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate 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
Quarterly 3/1/20 2.85 1.00 1.85
Quarterly 12/1/19 0.41 0.40 0.01

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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 42,110.25 45,944.00 38,808.18 42,212.00 15 8 4 1.36
Annual 12/1/21 40,730.45 45,190.36 36,659.00 40,705.00 19 9 3 1.31
Annual 12/1/20 39,219.50 43,544.27 37,150.00 38,940.68 18 12 1 1.92
Quarterly 3/1/21 11,122.00 11,122.00 11,122.00 11,122.00 1 -- -- --
Quarterly 6/1/21 10,484.00 10,484.00 10,484.00 10,484.00 1 -- -- --
Quarterly 9/1/20 10,094.02 10,739.00 9,279.00 9,993.00 9 3 2 1.71
Quarterly 12/1/20 10,198.68 11,099.00 9,303.00 10,077.70 8 4 -- 3.57

Actuals - Sales

Reported Mean Estimate 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 6/1/20 8,997.00 8,891.13 1.19
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

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 382.69 110.14 99.35

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 130.60 10.87 22.88

Copyright Refinitiv