Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 6,990.00
Price - 52 Week High: 9,120.00
Price - 52 Week Low: 6,930.00
Price Date (Latest): 2/26/20
Median Price Target: 1,326.24
Diff from Prev Close: -5,663.76
% Difference: -81.03

Analyst Ratings

Mean Recommendation:

2.73

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/19
Ind. Annual Div: 150.00
Hist (5 Yr) Growth %: -25.43
Yield (%): 2.02

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 67.87 104.92 45.57 65.18 8 -- -- -21.26
Annual 12/1/21 58.76 95.95 29.14 58.74 17 1 3 -3.65
Annual 12/1/20 51.17 107.05 24.62 48.82 20 2 4 -8.74
Quarterly 3/1/20 -1.87 15.68 -16.94 -4.35 3 -- 1 -125.65
Quarterly 6/1/20 7.72 12.70 -1.11 11.57 3 -- 1 -19.75
Quarterly 9/1/20 15.26 15.34 15.19 15.26 2 1 -- 3.35
Quarterly 12/1/20 14.64 17.07 12.19 14.65 3 -- 1 -1.50
Long Term Growth 90.70 90.70 90.70 90.70 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -10.60 9.40 -212.81
Annual 12/1/17 27.16 19.98 35.91
Quarterly 9/1/19 24.00 13.19 81.90
Quarterly 6/1/19 7.00 -2.52 378.16
Quarterly 3/1/19 -5.00 3.32 -250.61

Reference Information - Book Value Per Share

Last Actual (FY0): --
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 1,567.30 1,659.00 1,488.46 1,554.43 3 -- -- -2.45
Annual 12/1/21 1,481.87 1,621.60 1,274.88 1,474.33 12 1 1 -0.09
Annual 12/1/20 1,442.54 1,604.08 1,289.35 1,423.83 12 1 1 -0.16
Quarterly 3/1/20 1,412.50 1,412.50 1,412.50 1,412.50 1 -- -- --
Quarterly 6/1/20 1,426.50 1,426.50 1,426.50 1,426.50 1 -- -- --
Quarterly 9/1/20 1,425.20 1,425.20 1,425.20 1,425.20 1 -- -- --
Quarterly 12/1/20 1,437.40 1,437.40 1,437.40 1,437.40 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
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 9/1/19 2,812.13 1,393.50 101.80
Quarterly 6/1/19 2,824.22 1,563.20 80.67
Quarterly 3/1/19 1,545.42 1,564.20 -1.20

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 12/1/22 287.02 340.40 220.26 293.71 4 -- -- 2.39
Annual 12/1/21 260.97 310.00 213.00 263.61 8 1 1 -1.38
Annual 12/1/20 235.69 276.53 189.83 240.95 9 -- 2 -2.15
Quarterly 3/1/20 54.39 61.70 47.08 54.39 2 -- -- --
Quarterly 6/1/20 56.35 62.20 50.51 56.35 2 -- -- --
Quarterly 9/1/20 64.40 67.59 61.20 64.40 2 -- -- --
Quarterly 12/1/20 72.18 72.80 71.57 72.18 2 -- -- --

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 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
Quarterly 3/1/19 71.96 45.53 58.04

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 25.15 31.60 19.23 24.05 6 -- -- -18.29
Annual 12/1/21 25.56 53.26 11.50 23.73 18 1 3 -1.65
Annual 12/1/20 29.78 60.04 9.85 26.12 19 2 1 0.22
Quarterly 3/1/20 10.60 10.60 10.60 10.60 1 -- -- --
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 3/1/19 22.82 -- --

Reference Information - EBIT

Last Actual (FY0): --
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 2,431.34 3,653.20 1,596.00 2,172.76 8 -- 2 -22.40
Annual 12/1/21 2,236.79 4,033.99 1,508.00 2,088.96 18 2 4 -5.79
Annual 12/1/20 1,762.92 2,882.00 1,302.00 1,784.00 19 1 5 -7.76
Quarterly 3/1/20 205.50 518.00 -107.00 205.50 2 -- 1 -58.15
Quarterly 6/1/20 474.50 496.00 453.00 474.50 2 -- 1 -9.79
Quarterly 9/1/20 352.00 562.00 142.00 352.00 2 1 -- 5.39
Quarterly 12/1/20 484.00 537.00 431.00 484.00 2 1 -- 0.21

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 627.00 784.17 -20.04
Annual 12/1/17 641.00 955.72 -32.93
Quarterly 9/1/19 737.00 616.79 19.49
Quarterly 3/1/19 230.00 292.33 -21.32

Reference Information - EBITDA

Last Actual (FY0): --
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 6,553.86 7,600.00 5,757.00 6,477.28 10 1 2 -6.66
Annual 12/1/21 6,293.23 8,148.64 5,573.00 6,186.98 19 3 4 -1.57
Annual 12/1/20 5,820.73 6,485.00 5,209.00 5,832.50 20 1 4 -1.98
Quarterly 3/1/20 1,130.56 1,554.00 857.00 1,055.61 4 -- 1 -17.20
Quarterly 6/1/20 1,385.10 1,494.00 1,189.40 1,428.50 4 -- 1 -2.05
Quarterly 9/1/20 1,493.92 1,664.00 1,189.00 1,561.33 4 1 -- 4.92
Quarterly 12/1/20 1,619.14 1,807.00 1,484.00 1,592.78 4 1 -- 4.13

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
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 9/1/19 1,758.00 1,568.48 12.08
Quarterly 6/1/19 1,357.00 1,175.52 15.44
Quarterly 3/1/19 1,236.00 1,259.31 -1.85

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -4.09
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 66.68 110.59 48.08 58.23 6 -- -- -39.71
Annual 12/1/21 61.69 105.00 33.90 53.26 15 1 2 -3.98
Annual 12/1/20 52.52 107.05 10.47 50.09 18 -- 2 -9.55
Quarterly 3/1/20 -0.63 15.68 -16.94 -0.63 2 -- 1 -104.81
Quarterly 6/1/20 12.14 12.70 11.57 12.14 2 -- 1 -19.02
Quarterly 9/1/20 15.34 15.34 15.34 15.34 1 1 -- 6.90
Quarterly 12/1/20 13.42 14.65 12.19 13.42 2 -- 1 -2.44

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -4.09 30.88 -113.24
Annual 12/1/18 152.00 123.33 23.25
Annual 12/1/17 -58.00 -35.88 -61.67
Quarterly 12/1/19 -3.67 12.42 -129.51
Quarterly 9/1/19 24.00 17.30 38.77
Quarterly 6/1/19 7.00 -2.24 411.99
Quarterly 3/1/19 -32.00 4.59 -797.17

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 6,630.08 12,524.00 3,189.00 5,275.75 6 -- -- 74.36
Annual 12/1/21 7,978.34 11,501.00 1,153.22 8,780.00 15 3 2 4.91
Annual 12/1/20 10,042.65 12,634.93 3,070.00 10,526.00 17 2 2 5.74
Quarterly 3/1/20 11,704.00 11,704.00 11,704.00 11,704.00 1 -- -- --
Quarterly 6/1/20 11,293.00 11,293.00 11,293.00 11,293.00 1 -- -- --
Quarterly 9/1/20 11,181.00 11,181.00 11,181.00 11,181.00 1 -- -- --
Quarterly 12/1/20 10,526.00 10,526.00 10,526.00 10,526.00 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 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
Quarterly 3/1/19 12,831.00 12,525.00 2.44

Reference Information - Net Income

Last Actual (FY0): --
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 1,342.79 2,035.00 792.00 1,335.00 8 -- -- -22.38
Annual 12/1/21 1,247.02 3,131.04 543.00 1,149.00 17 -- 6 -13.45
Annual 12/1/20 959.49 2,188.00 510.01 973.43 18 3 3 -9.55
Quarterly 3/1/20 -19.50 314.00 -353.00 -19.50 2 -- 1 -107.32
Quarterly 6/1/20 246.50 252.00 241.00 246.50 2 -- 1 -19.31
Quarterly 9/1/20 133.00 319.00 -53.00 133.00 2 1 -- 8.13
Quarterly 12/1/20 271.50 305.00 238.00 271.50 2 -- 1 -2.51

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -220.00 247.82 -188.78
Annual 12/1/17 356.00 468.22 -23.97
Quarterly 9/1/19 506.00 337.66 49.85
Quarterly 6/1/19 142.00 -46.18 407.53
Quarterly 3/1/19 -104.00 80.55 -229.11

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 12/1/21 37,848.11 37,848.11 37,848.11 37,848.11 1 -- -- --
Annual 12/1/20 38,000.85 38,000.85 38,000.85 38,000.85 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): --
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 4.82 7.30 3.20 5.00 6 -- -- -33.97
Annual 12/1/21 4.75 10.97 2.10 4.00 13 -- -- -7.72
Annual 12/1/20 3.41 6.50 0.68 3.60 13 -- -- -4.62
Quarterly 3/1/20 3.90 3.90 3.90 3.90 1 -- -- --
Quarterly 6/1/20 4.30 4.30 4.30 4.30 1 -- -- --
Quarterly 9/1/20 2.70 2.70 2.70 2.70 1 -- -- --
Quarterly 12/1/20 2.70 2.70 2.70 2.70 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
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 44,233.00 47,555.00 40,654.00 44,715.00 9 1 2 -2.01
Annual 12/1/21 42,786.73 46,481.00 39,715.00 42,566.00 19 3 5 -0.40
Annual 12/1/20 41,511.10 45,682.00 38,801.00 41,393.00 21 2 7 -0.35
Quarterly 3/1/20 9,967.31 11,095.00 9,112.00 9,831.13 4 -- 1 -2.11
Quarterly 6/1/20 10,653.60 11,657.00 10,212.00 10,372.69 4 1 -- -0.29
Quarterly 9/1/20 10,769.78 11,240.00 10,264.00 10,787.56 4 1 -- 0.66
Quarterly 12/1/20 10,996.61 11,689.00 10,003.00 11,147.22 4 -- 1 0.62

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 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
Quarterly 3/1/19 9,540.00 9,650.71 -1.15

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 136.60 118.96

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 14.83 15.50

Copyright Thomson Reuters Corporation