Earnings Estimates

Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 14,430.00
Price - 52 Week High: 24,070.00
Price - 52 Week Low: 13,185.00
Price Date (Latest): 1/27/23
Median Price Target: 2,714.10
Diff from Prev Close: -11,715.90
% Difference: -81.19

Analyst Ratings

Mean Recommendation:

2.78

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 218.71 317.18 44.36 259.91 8 -- 2 8.13
Annual Dec 23 363.89 691.56 145.91 361.80 11 1 3 -5.52
Annual Dec 22 1,561.11 1,652.80 1,287.08 1,585.62 15 -- 5 -0.79
Quarterly Mar 23 119.67 128.84 110.50 119.67 2 -- -- -7.12
Quarterly Jun 23 119.62 205.13 34.10 119.62 2 -- -- -41.69
Quarterly Sep 23 39.72 147.23 -55.37 27.30 3 -- -- -13.52
Quarterly Dec 22 311.89 469.28 244.10 280.12 5 -- 2 -0.37

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 938.00 958.80 -2.17
Annual Dec 20 145.00 153.55 -5.57
Annual Dec 19 26.00 37.64 -30.93
Quarterly Sep 22 487.00 439.61 10.78
Quarterly Jun 22 464.00 377.96 22.77
Quarterly Mar 22 363.00 352.84 2.88
Quarterly Dec 21 319.00 326.88 -2.41

Reference Information - Book Value Per Share

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 Dec 24 3,376.26 4,439.00 2,383.00 3,594.43 9 1 1 -0.29
Annual Dec 23 3,276.20 3,914.00 2,383.00 3,295.14 10 2 1 2.35
Annual Dec 22 3,435.86 3,632.84 2,838.22 3,566.33 9 -- 2 5.73
Quarterly Dec 22 2,838.22 2,838.22 2,838.22 2,838.22 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 2,326.61 2,227.98 4.43
Annual Dec 20 1,490.12 1,540.19 -3.25
Annual Dec 19 1,440.92 1,428.85 0.84
Quarterly Sep 22 3,244.84 3,144.01 3.21
Quarterly Jun 22 6,395.01 2,882.03 121.89
Quarterly Mar 22 5,349.32 2,596.71 106.00
Quarterly Dec 21 2,326.61 1,820.63 27.79

Reference Information - Cash Flow Per Share

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 Dec 24 495.60 735.72 230.97 505.38 6 -- 2 -11.24
Annual Dec 23 779.16 1,108.91 361.24 839.94 8 -- 3 -3.99
Annual Dec 22 1,854.08 2,016.58 1,670.11 1,845.68 8 2 1 4.36
Quarterly Dec 22 563.64 579.42 547.86 563.64 2 1 -- 0.19

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 1,151.18 1,113.24 3.41
Annual Dec 20 369.60 353.92 4.43
Annual Dec 19 279.38 237.87 17.45
Quarterly Sep 22 517.99 485.06 6.79
Quarterly Jun 22 464.97 425.61 9.25
Quarterly Mar 22 440.41 427.69 2.98
Quarterly Dec 21 411.92 364.21 13.10

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 76.50 119.69 8.06 72.15 9 1 2 -2.42
Annual Dec 23 145.51 287.96 46.30 141.92 15 2 4 -5.96
Annual Dec 22 592.44 798.26 430.80 635.77 15 1 5 -6.18
Quarterly Mar 23 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 23 -- -- -- -- 1 -- -- 0.00
Quarterly Sep 23 -- -- -- -- 1 -- -- 0.00
Quarterly Dec 22 696.39 798.26 594.51 696.39 2 -- -- 0.23

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 381.00 409.71 -7.01
Annual Dec 20 22.94 45.01 -49.04
Annual Dec 19 22.49 24.16 -6.91
Quarterly Sep 22 -- -- --
Quarterly Jun 22 -- -- --

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 3,782.20 6,274.76 1,361.00 4,378.44 11 1 3 -2.27
Annual Dec 23 6,798.69 12,999.00 2,627.20 6,225.00 13 1 4 -8.16
Annual Dec 22 30,356.62 31,575.00 25,969.00 31,029.20 14 -- 5 -0.70
Quarterly Mar 23 3,118.31 4,496.00 2,304.00 2,836.63 4 -- -- -12.56
Quarterly Jun 23 1,528.75 3,355.00 522.01 1,119.00 4 -- -- -21.14
Quarterly Sep 23 212.68 957.00 -965.96 647.00 3 -- -- 122.02
Quarterly Dec 22 5,852.01 8,916.30 4,887.33 5,357.00 7 -- 3 -0.47

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 21 19,674.00 19,653.97 0.10
Annual Dec 20 4,186.00 4,354.74 -3.87
Annual Dec 19 1,725.00 1,754.89 -1.70
Quarterly Sep 22 9,477.00 8,360.32 13.36
Quarterly Jun 22 8,988.00 7,283.38 23.40
Quarterly Mar 22 7,273.00 7,172.87 1.40
Quarterly Dec 21 6,634.00 6,630.17 0.06

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 9,491.23 12,007.00 6,895.55 10,180.00 11 -- 3 -0.28
Annual Dec 23 12,974.53 24,213.00 7,097.20 11,880.29 13 1 4 -4.51
Annual Dec 22 36,225.96 37,751.00 32,133.00 36,984.50 14 1 4 -0.45
Quarterly Mar 23 4,177.09 6,096.00 2,636.26 3,799.00 3 -- -- -0.70
Quarterly Jun 23 2,581.67 4,965.00 522.01 2,258.00 3 -- -- -11.12
Quarterly Sep 23 581.52 2,129.00 -965.96 581.52 2 -- -- -49.15
Quarterly Dec 22 6,951.11 7,293.00 6,730.00 6,897.50 6 -- 2 0.13

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 21 24,036.00 24,060.97 -0.10
Annual Dec 20 8,226.00 8,587.45 -4.21
Annual Dec 19 5,712.00 5,691.25 0.36
Quarterly Sep 22 10,862.00 9,768.88 11.19
Quarterly Jun 22 10,327.00 8,401.18 22.92
Quarterly Mar 22 9,084.00 8,181.95 11.02
Quarterly Dec 21 7,990.00 7,637.31 4.62

Reference Information - GAAP Earnings Per Share

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 Dec 24 225.45 317.18 19.31 259.91 6 -- 2 13.62
Annual Dec 23 359.19 655.00 145.91 361.80 11 1 3 -3.83
Annual Dec 22 1,552.46 1,644.01 1,287.08 1,563.31 12 -- 4 -0.90
Quarterly Mar 23 119.67 128.84 110.50 119.67 2 -- -- -7.12
Quarterly Jun 23 119.62 205.13 34.10 119.62 2 -- -- -41.69
Quarterly Sep 23 39.72 147.23 -55.37 27.30 3 -- -- -13.52
Quarterly Dec 22 308.44 469.28 244.10 278.72 5 -- 2 -0.47

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 938.00 938.86 -0.09
Annual Dec 20 145.00 153.99 -5.84
Annual Dec 19 -4.00 30.88 -112.96
Quarterly Sep 22 487.00 430.57 13.11
Quarterly Jun 22 464.00 350.39 32.42
Quarterly Mar 22 363.00 339.30 6.98
Quarterly Dec 21 319.00 317.73 0.40

Reference Information - Net Asset Value

Analyst Forecasts - Net Asset Value

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 61,669.00 77,844.00 51,182.00 58,500.50 6 1 -- 0.48
Annual Dec 23 62,456.67 74,952.00 55,077.00 61,382.50 6 1 -- 0.62
Annual Dec 22 64,693.67 69,058.00 60,379.00 64,564.00 6 -- 1 0.81

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual Dec 21 45,588.00 44,113.63 3.34
Annual Dec 20 30,854.00 30,670.63 0.60
Annual Dec 19 28,837.00 30,234.88 -4.62

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 -7,991.05 -2,344.00 -14,652.00 -7,855.95 6 3 -- -0.53
Annual Dec 23 -8,915.43 -4,311.15 -14,296.00 -7,398.00 5 2 -- -6.06
Annual Dec 22 -10,207.43 -5,013.00 -15,559.00 -10,867.00 8 2 1 1.53
Quarterly Dec 22 5,396.22 5,396.22 5,396.22 5,396.22 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 21 -1,530.00 -6,582.27 76.76
Annual Dec 20 9,507.00 8,873.55 7.14
Annual Dec 19 11,983.00 10,843.08 10.51
Quarterly Sep 22 7,190.00 -13,750.96 152.29
Quarterly Jun 22 5,782.00 -9,608.15 160.18
Quarterly Mar 22 3,141.00 -4,000.16 178.52
Quarterly Dec 21 -1,530.00 7,185.00 -121.29

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 3,375.00 4,894.00 707.05 4,138.00 9 -- 2 -0.78
Annual Dec 23 6,171.92 14,242.00 1,773.00 5,542.69 12 1 3 -4.80
Annual Dec 22 28,591.38 29,695.00 24,622.00 29,160.13 15 -- 5 -0.69
Quarterly Mar 23 2,793.55 4,143.00 1,986.00 2,251.66 3 -- -- -12.63
Quarterly Jun 23 1,318.17 3,045.00 296.52 613.00 3 -- -- -21.10
Quarterly Sep 23 -220.37 491.00 -931.74 -220.37 2 -- -- 76.35
Quarterly Dec 22 5,434.52 8,590.78 4,412.13 5,062.65 8 -- 2 -0.29

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 21 17,942.00 18,188.94 -1.36
Annual Dec 20 2,850.00 3,096.33 -7.96
Annual Dec 19 546.00 836.30 -34.71
Quarterly Sep 22 8,879.00 7,830.33 13.39
Quarterly Jun 22 8,593.00 6,534.31 31.51
Quarterly Mar 22 6,776.00 6,403.70 5.81
Quarterly Dec 21 6,094.00 6,291.76 -3.14

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --
Quarterly Dec 22 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Annual Dec 21 19,674.00 19,443.53 1.19
Annual Dec 20 4,186.00 4,425.71 -5.42
Annual Dec 19 1,725.00 35,513.66 -95.14

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 5.40 8.81 0.60 6.10 10 -- -- -0.28
Annual Dec 23 10.73 19.90 3.90 10.00 11 -- -- -8.95
Annual Dec 22 52.46 61.00 43.80 54.03 12 -- -- -1.85

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 21 48.26 48.72 -0.46
Annual Dec 20 9.84 9.79 0.05
Annual Dec 19 1.80 2.60 -0.80

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 54,423.75 58,549.00 49,917.88 54,160.19 14 1 3 -0.45
Annual Dec 23 57,571.22 65,152.00 48,886.90 56,787.89 14 1 4 -0.61
Annual Dec 22 82,105.16 84,112.00 78,363.31 82,347.50 16 -- 4 -0.11
Quarterly Mar 23 16,228.11 17,862.00 15,480.00 15,785.22 4 -- -- -4.02
Quarterly Jun 23 14,727.42 16,640.00 13,965.00 14,152.33 4 -- -- -4.15
Quarterly Sep 23 13,770.14 13,987.00 13,571.00 13,752.43 3 -- -- 0.13
Quarterly Dec 22 19,297.74 22,074.78 18,410.35 18,955.81 9 1 3 -0.49

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 21 61,787.00 61,273.04 0.84
Annual Dec 20 39,740.00 39,547.50 0.49
Annual Dec 19 38,890.00 39,348.12 -1.16
Quarterly Sep 22 22,767.00 21,681.26 5.01
Quarterly Jun 22 21,650.00 19,701.45 9.89
Quarterly Mar 22 19,292.00 19,009.05 1.49
Quarterly Dec 21 18,506.00 17,892.37 3.43

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 62.82 -76.69 -39.90

Copyright Refinitiv