Earnings Estimates

Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 7,485.00
Price - 52 Week High: 9,120.00
Price - 52 Week Low: 4,600.00
Price Date (Latest): 8/3/20
Median Price Target: 1,301.48
Diff from Prev Close: -6,183.52
% Difference: -82.61

Analyst Ratings

Mean Recommendation:

2.38

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 (%): 1.86

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 60.82 105.00 -17.44 70.66 13 2 2 26.28
Annual 12/1/21 44.12 88.00 -38.75 51.50 18 2 3 30.39
Annual 12/1/20 53.27 75.54 38.11 50.68 11 3 -- 96.62
Quarterly 3/1/21 43.71 43.71 43.71 43.71 1 -- -- --
Quarterly 6/1/20 2.86 23.20 -20.85 12.28 5 -- -- 607.71
Quarterly 9/1/20 7.93 20.20 -7.24 9.39 4 -- -- -4.23
Quarterly 12/1/20 3.45 11.70 -9.81 8.45 3 -- -- --
Long Term Growth 23.33 42.90 11.80 15.30 3 -- -- 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 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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 1,444.77 1,541.70 1,173.95 1,497.34 6 1 -- 2.99
Annual 12/1/21 1,462.75 2,062.32 1,187.85 1,446.93 10 1 -- 1.32
Annual 12/1/20 1,438.71 1,905.72 1,248.88 1,402.34 10 1 -- 0.74
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 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 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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 252.28 372.05 148.13 245.97 6 1 1 0.50
Annual 12/1/21 232.30 335.42 100.99 232.13 7 1 1 2.29
Annual 12/1/20 214.26 297.04 60.68 236.94 7 2 -- 6.37

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 25.76 31.63 21.81 25.41 13 3 -- 9.83
Annual 12/1/21 22.84 29.60 7.00 23.42 18 2 -- 6.21
Annual 12/1/20 23.57 60.04 -- 23.62 17 2 -- 4.45
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

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 32.26 -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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 2,161.47 2,968.00 516.00 2,449.00 13 4 2 11.51
Annual 12/1/21 1,759.40 2,550.00 305.00 1,858.00 17 4 2 13.60
Annual 12/1/20 1,254.23 2,497.18 -199.00 1,304.08 17 5 1 25.26
Quarterly 3/1/21 1,163.00 1,163.00 1,163.00 1,163.00 1 -- -- --
Quarterly 6/1/20 305.30 657.40 -170.00 516.50 8 1 -- 11.22
Quarterly 9/1/20 378.15 667.00 38.00 440.50 6 -- 1 3.61
Quarterly 12/1/20 240.08 475.00 46.00 170.40 5 -- 1 3.61

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 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 6,168.02 7,018.00 4,938.00 6,352.00 14 2 2 2.00
Annual 12/1/21 5,741.05 6,686.00 4,217.00 5,878.00 18 2 2 1.86
Annual 12/1/20 5,251.32 6,430.00 3,617.00 5,399.64 18 4 -- 2.57
Quarterly 3/1/21 2,167.00 2,167.00 2,167.00 2,167.00 1 -- -- --
Quarterly 6/1/20 1,148.00 1,677.00 554.00 1,213.00 10 1 -- 2.19
Quarterly 9/1/20 1,341.57 1,663.00 1,028.00 1,396.00 7 -- 1 0.85
Quarterly 12/1/20 1,274.00 1,500.00 1,052.00 1,320.00 7 -- 1 0.46

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 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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 65.95 110.86 -17.44 74.98 13 2 2 12.73
Annual 12/1/21 47.49 90.60 -38.75 57.25 18 1 3 12.21
Annual 12/1/20 20.69 75.76 -74.13 10.47 17 3 1 48.06
Quarterly 3/1/21 43.71 43.71 43.71 43.71 1 -- -- --
Quarterly 6/1/20 6.76 23.20 -15.21 12.28 3 -- -- 154.33
Quarterly 9/1/20 6.64 20.20 -7.24 6.97 3 -- -- -6.56
Quarterly 12/1/20 -0.68 8.45 -9.81 -0.68 2 -- -- --

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 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 Asset Value

Last Actual (FY0): 28,837.00
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Asset Value

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 28,773.50 31,463.00 24,305.00 29,768.00 8 1 -- 1.44
Annual 12/1/21 28,152.44 30,402.00 24,584.00 28,821.00 9 1 -- 0.84
Annual 12/1/20 27,801.78 29,654.00 25,811.00 27,865.00 9 1 -- 0.47

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual 12/1/19 28,837.00 30,234.88 -4.62
Annual 12/1/18 33,392.00 33,413.50 -0.06
Annual 12/1/17 31,425.00 31,785.12 -1.13

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 5,205.58 12,185.00 1,006.86 5,415.00 13 1 3 -10.29
Annual 12/1/21 6,808.51 12,505.00 1,256.60 8,095.27 14 -- 5 -10.62
Annual 12/1/20 9,135.59 12,634.93 1,609.96 10,721.64 14 1 4 -5.50

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

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 1,201.38 2,046.00 -361.00 1,475.64 14 2 2 12.78
Annual 12/1/21 827.73 1,743.00 -779.00 958.00 18 1 3 14.13
Annual 12/1/20 1,034.90 1,454.18 760.00 1,046.50 8 3 -- 118.43
Quarterly 3/1/21 876.00 876.00 876.00 876.00 1 -- -- --
Quarterly 6/1/20 80.49 465.40 -394.00 244.00 7 1 -- 77.67
Quarterly 9/1/20 157.58 405.90 -145.00 158.00 5 -- 1 11.16
Quarterly 12/1/20 75.14 228.00 -196.00 169.00 5 -- 1 -1.55

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 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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 35,066.91 35,066.91 35,066.91 35,066.91 1 1 -- 1.07
Annual 12/1/21 32,753.53 32,753.53 32,753.53 32,753.53 1 1 -- 1.13
Annual 12/1/20 33,589.23 33,589.23 33,589.23 33,589.23 1 1 -- 1.89

Actuals - Operating Profit

Reported Mean Estimate 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

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 4.98 6.90 0.70 5.70 9 -- -- 17.57
Annual 12/1/21 3.35 6.10 -3.20 3.40 12 -- -- 28.85
Annual 12/1/20 1.52 5.30 -5.60 2.73 12 -- -- 148.60
Quarterly 12/1/20 0.20 0.20 0.20 0.20 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

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 39,714.13 44,485.00 36,293.00 39,039.00 15 4 2 1.19
Annual 12/1/21 38,562.91 45,190.36 34,110.00 37,949.00 19 3 2 0.97
Annual 12/1/20 36,647.88 43,544.27 32,338.00 36,315.10 19 4 1 0.98
Quarterly 3/1/21 11,378.00 11,378.00 11,378.00 11,378.00 1 -- -- --
Quarterly 6/1/20 8,315.81 10,328.00 7,426.00 8,185.00 11 1 -- 0.93
Quarterly 9/1/20 9,134.97 10,410.00 8,339.00 9,071.00 8 -- 1 0.00
Quarterly 12/1/20 9,382.66 10,979.00 8,585.00 9,302.00 8 -- 1 0.35

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 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

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 287.89 140.51 169.66

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 35.98 -17.18 37.86

Copyright Refinitiv