Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 6,125.00
Price - 52 Week High: 9,120.00
Price - 52 Week Low: 4,600.00
Price Date (Latest): 6/2/20
Median Price Target: 1,123.82
Diff from Prev Close: -5,001.18
% Difference: -81.65

Analyst Ratings

Mean Recommendation:

2.45

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 (%): 2.29

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 34.03 98.30 -8.95 31.99 12 -- 2 -27.78
Annual 12/1/21 27.00 83.55 -38.75 26.03 17 -- 5 -38.81
Annual 12/1/20 -9.84 75.54 -86.96 -20.78 16 1 5 -366.01
Quarterly 6/1/20 -7.81 10.90 -19.38 -11.38 4 -- 1 -902.52
Quarterly 9/1/20 9.38 21.60 -7.24 13.78 3 -- 1 -36.49
Quarterly 12/1/20 1.53 12.87 -9.81 1.53 2 -- 1 -89.71
Long Term Growth 20.15 25.00 15.30 20.15 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 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 1,407.23 1,541.00 1,276.34 1,445.50 5 -- 1 -1.00
Annual 12/1/21 1,421.64 2,003.73 1,187.85 1,392.65 10 -- 4 -3.14
Annual 12/1/20 1,410.33 1,859.91 1,248.88 1,373.55 10 -- 4 -2.76
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 12/1/22 243.06 372.05 191.94 227.07 5 -- 1 3.80
Annual 12/1/21 208.58 335.42 100.99 189.18 7 -- 2 -6.55
Annual 12/1/20 171.83 297.04 60.68 162.86 7 -- 2 -6.24
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

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
Quarterly 3/1/20 58.41 47.08 24.07
Quarterly 12/1/19 60.12 63.59 -5.45
Quarterly 9/1/19 82.15 58.83 39.64
Quarterly 6/1/19 57.00 44.28 28.74

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 23.57 33.10 11.10 23.94 12 2 -- 0.37
Annual 12/1/21 21.27 29.60 0.67 22.28 19 3 2 -11.26
Annual 12/1/20 20.68 60.04 -- 22.04 18 2 2 -12.16
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 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 1,663.50 2,821.00 530.00 1,503.90 13 2 2 -12.02
Annual 12/1/21 1,320.49 2,547.00 324.00 1,250.00 17 1 6 -19.94
Annual 12/1/20 524.24 1,943.00 -751.00 492.00 17 2 5 -36.33
Quarterly 6/1/20 108.68 528.00 -170.00 -14.50 6 -- 2 -28.18
Quarterly 9/1/20 242.97 667.00 -294.00 274.00 6 -- 2 -17.99
Quarterly 12/1/20 203.32 417.00 46.00 128.60 5 -- 2 -40.09

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 5,834.91 6,871.00 4,986.00 5,682.50 14 1 3 -3.27
Annual 12/1/21 5,484.30 6,723.00 4,217.00 5,328.00 18 3 5 -4.74
Annual 12/1/20 4,699.39 5,907.00 3,446.00 4,635.00 17 2 5 -5.45
Quarterly 6/1/20 901.11 1,531.00 333.00 857.00 9 -- 1 1.54
Quarterly 9/1/20 1,234.14 1,663.00 656.00 1,169.00 7 -- 1 -5.97
Quarterly 12/1/20 1,256.29 1,500.00 1,052.00 1,319.00 7 -- 1 -8.23

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 56.56 110.86 -8.95 48.08 11 2 1 9.66
Annual 12/1/21 40.58 105.00 -38.75 41.16 18 1 4 -18.10
Annual 12/1/20 -1.45 75.76 -86.96 2.21 17 1 3 -118.17
Quarterly 6/1/20 -3.95 10.90 -15.21 -7.54 3 -- 1 -296.03
Quarterly 9/1/20 9.38 21.60 -7.24 13.78 3 -- 1 -35.58
Quarterly 12/1/20 1.53 12.87 -9.81 1.53 2 -- 1 -88.88

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 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 7,155.38 13,245.00 1,021.19 7,890.47 10 2 1 -9.70
Annual 12/1/21 8,205.68 13,370.00 1,232.51 9,484.52 13 2 2 -6.81
Annual 12/1/20 10,345.83 13,132.00 1,539.72 11,271.82 12 3 2 -8.82
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

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 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
Quarterly 6/1/19 13,250.00 12,033.00 10.11

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 12/1/22 964.22 2,366.00 -151.00 868.50 14 1 1 -4.96
Annual 12/1/21 646.04 1,690.00 -779.00 737.00 18 1 4 -24.41
Annual 12/1/20 -120.90 859.00 -1,771.00 27.00 18 2 3 -769.54
Quarterly 6/1/20 -128.18 219.10 -394.00 -150.00 5 -- 1 -21.15
Quarterly 9/1/20 152.45 326.80 -145.00 214.00 4 -- 1 -48.38
Quarterly 12/1/20 58.90 251.00 -196.00 90.30 4 -- 1 -73.79

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 34,142.64 34,142.64 34,142.64 34,142.64 1 -- -- --
Annual 12/1/21 31,859.75 31,859.75 31,859.75 31,859.75 1 -- -- --
Annual 12/1/20 31,161.65 31,161.65 31,161.65 31,161.65 1 -- -- --

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 4.53 6.80 1.71 5.05 8 -- -- 10.00
Annual 12/1/21 2.59 5.90 -3.20 2.64 12 -- -- -28.72
Annual 12/1/20 -0.28 3.60 -5.60 -0.05 12 -- -- -138.77
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
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
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 38,692.30 41,214.00 36,293.00 38,553.00 13 -- 4 -4.01
Annual 12/1/21 38,033.43 45,190.36 34,110.00 37,299.00 17 -- 7 -4.90
Annual 12/1/20 35,841.82 43,544.27 32,338.00 35,207.00 17 -- 6 -5.15
Quarterly 6/1/20 7,930.36 8,568.86 7,426.00 7,925.00 8 -- 1 -12.70
Quarterly 9/1/20 8,945.79 9,430.00 8,339.00 9,000.86 6 -- 1 -9.02
Quarterly 12/1/20 9,034.71 9,602.00 8,585.00 8,952.00 6 -- 1 -7.35

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 235.58 -622.64 226.87

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -125.11 -374.45 26.05

Copyright Refinitiv