Earnings Estimates

Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 16,700.00
Price - 52 Week High: 20,570.00
Price - 52 Week Low: 9,734.00
Price Date (Latest): 10/22/21
Median Price Target: 3,371.71
Diff from Prev Close: -13,328.29
% Difference: -79.81

Analyst Ratings

Mean Recommendation:

2.26

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 145.00
FY0 End Date: 12/1/20
Ind. Annual Div: 330.00
Hist (5 Yr) Growth %: 31.44
Yield (%): 1.83

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 23 263.42 378.83 186.81 254.33 14 2 2 1.38
Annual Dec 22 400.55 558.00 186.65 424.96 13 3 -- 11.27
Annual Dec 21 791.73 942.99 443.57 838.43 20 5 -- 5.40
Quarterly Mar 22 50.26 90.57 9.96 50.26 2 -- -- --
Quarterly Jun 22 79.64 132.82 26.46 79.64 2 -- -- --
Quarterly Sep 21 205.04 264.00 111.16 224.88 5 -- -- --
Quarterly Dec 21 77.85 128.53 27.20 77.83 3 -- -- -16.56
Long Term Growth 8.07 17.01 2.60 4.60 3 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 145.00 153.55 -5.57
Annual Dec 19 26.00 37.64 -30.93
Annual Dec 18 -10.60 9.40 -212.81
Quarterly Jun 21 193.00 166.51 15.91
Quarterly Mar 21 139.00 168.90 -17.70
Quarterly Dec 20 66.00 70.14 -5.91
Quarterly Sep 20 48.00 47.87 0.27

Reference Information - Book Value Per Share

Last Actual (FY0): 1,490.12
FY0 End Date: 12/1/20
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 Dec 23 2,527.06 4,690.70 1,641.10 2,383.78 11 2 -- 8.00
Annual Dec 22 2,349.15 3,774.40 1,540.20 2,261.44 12 2 -- 4.34
Annual Dec 21 2,088.41 2,404.35 1,439.60 2,114.56 12 2 -- 1.40
Quarterly Mar 22 1,662.80 1,662.80 1,662.80 1,662.80 1 -- -- --
Quarterly Jun 22 1,677.50 1,677.50 1,677.50 1,677.50 1 -- -- --
Quarterly Sep 21 1,872.41 1,872.41 1,872.41 1,872.41 1 -- -- --
Quarterly Dec 21 1,664.59 1,664.59 1,664.59 1,664.59 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,490.12 1,540.19 -3.25
Annual Dec 19 1,440.92 1,428.85 0.84
Annual Dec 18 1,571.34 1,583.45 -0.77
Quarterly Jun 21 3,944.02 1,765.10 123.44
Quarterly Mar 21 1,543.43 1,628.70 -5.24
Quarterly Dec 20 1,490.12 1,456.70 2.29
Quarterly Sep 20 3,185.87 1,412.90 125.48

Reference Information - Cash Flow Per Share

Last Actual (FY0): 369.60
FY0 End Date: 12/1/20
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 Dec 23 560.44 783.46 400.68 490.42 7 -- 1 1.76
Annual Dec 22 752.22 1,071.50 377.34 740.19 8 1 -- -2.30
Annual Dec 21 981.67 1,084.26 720.37 1,032.84 9 2 -- 3.55
Quarterly Sep 21 182.67 182.67 182.67 182.67 1 -- -- --
Quarterly Dec 21 102.29 102.29 102.29 102.29 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 369.60 353.92 4.43
Annual Dec 19 279.38 237.87 17.45
Annual Dec 18 155.35 140.27 10.75
Quarterly Mar 21 171.38 215.55 -20.49
Quarterly Dec 20 124.54 98.40 26.57
Quarterly Sep 20 112.68 99.10 13.70

Reference Information - Dividend Per Share

Last Actual (FY0): 22.94
FY0 End Date: 12/1/20
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 Dec 23 100.30 149.38 46.75 101.51 14 1 2 0.58
Annual Dec 22 135.99 191.23 73.70 145.42 9 1 1 2.20
Annual Dec 21 261.50 375.50 169.00 262.71 13 1 1 2.34
Quarterly Mar 22 -- -- -- -- 2 -- -- 0.00
Quarterly Jun 22 -- -- -- -- 2 -- -- 0.00
Quarterly Sep 21 -- -- -- -- 2 -- -- 0.00
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 22.94 45.01 -49.04
Annual Dec 19 22.49 24.16 -6.91
Annual Dec 18 23.00 29.34 -21.60
Quarterly Mar 21 53.51 26.08 105.20
Quarterly Sep 20 -- -- --

Reference Information - EBIT

Last Actual (FY0): 4,186.00
FY0 End Date: 12/1/20
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 Dec 23 5,937.52 11,487.21 3,958.00 5,457.46 14 -- 3 -1.18
Annual Dec 22 8,622.07 14,076.42 4,490.00 8,056.00 12 2 -- 6.20
Annual Dec 21 16,786.61 19,170.37 9,684.00 17,234.00 19 3 -- 2.66
Quarterly Mar 22 1,205.49 1,947.98 463.00 1,205.49 2 -- -- --
Quarterly Jun 22 1,748.86 2,742.73 755.00 1,748.86 2 -- -- --
Quarterly Sep 21 4,565.37 5,813.00 2,395.00 4,582.50 8 -- -- --
Quarterly Dec 21 1,779.44 2,757.76 768.00 1,796.00 4 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 4,186.00 4,354.74 -3.87
Annual Dec 19 1,725.00 1,754.89 -1.70
Annual Dec 18 627.00 784.17 -20.04
Quarterly Jun 21 4,084.00 4,282.00 -4.62
Quarterly Mar 21 3,097.00 3,647.00 -15.08
Quarterly Dec 20 1,594.00 1,674.36 -4.80
Quarterly Sep 20 1,289.00 1,342.00 -3.95

Reference Information - EBITDA

Last Actual (FY0): 8,226.00
FY0 End Date: 12/1/20
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 Dec 23 11,362.26 22,280.00 8,219.00 10,654.73 18 1 3 5.97
Annual Dec 22 15,169.72 23,771.00 10,043.00 14,360.50 20 3 -- 5.11
Annual Dec 21 21,147.75 23,259.33 14,733.00 22,085.00 21 4 -- 2.31
Quarterly Mar 22 1,891.00 1,891.00 1,891.00 1,891.00 1 -- -- --
Quarterly Jun 22 2,189.00 2,189.00 2,189.00 2,189.00 1 -- -- --
Quarterly Sep 21 5,578.14 6,884.00 3,762.00 5,551.00 7 -- -- --
Quarterly Dec 21 3,885.80 4,962.00 2,190.00 4,376.00 5 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 8,226.00 8,587.45 -4.21
Annual Dec 19 5,712.00 5,691.25 0.36
Annual Dec 18 3,806.00 3,844.06 -0.99
Quarterly Jun 21 5,064.00 5,315.67 -4.73
Quarterly Mar 21 4,039.00 4,011.66 0.68
Quarterly Dec 20 2,711.00 2,702.69 0.31
Quarterly Sep 20 2,297.00 2,385.00 -3.69

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 145.00
FY0 End Date: 12/1/20
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 Dec 23 283.58 446.35 160.11 280.29 12 1 -- 3.69
Annual Dec 22 355.95 638.05 111.90 317.77 13 1 -- 7.85
Annual Dec 21 766.36 942.99 443.57 762.06 15 1 -- 2.10
Quarterly Mar 22 50.26 90.57 9.96 50.26 2 -- -- --
Quarterly Jun 22 79.64 132.82 26.46 79.64 2 -- -- --
Quarterly Sep 21 209.25 264.00 111.16 230.92 4 -- -- --
Quarterly Dec 21 115.59 191.04 27.20 128.53 3 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 145.00 153.99 -5.84
Annual Dec 19 -4.00 30.88 -112.96
Annual Dec 18 152.00 123.33 23.25
Quarterly Jun 21 193.00 176.12 9.59
Quarterly Mar 21 139.00 130.12 6.83
Quarterly Dec 20 66.00 65.20 1.23
Quarterly Sep 20 48.00 46.76 2.64

Reference Information - Net Asset Value

Last Actual (FY0): 30,854.00
FY0 End Date: 12/1/20
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 Dec 23 49,021.43 80,279.00 35,521.00 46,860.00 7 1 -- 11.76
Annual Dec 22 44,963.50 66,770.00 35,525.00 42,553.00 8 1 -- 6.33
Annual Dec 21 40,436.67 44,208.00 35,294.00 40,042.00 9 1 -- 0.31

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual Dec 20 30,854.00 30,670.63 0.60
Annual Dec 19 28,837.00 30,234.88 -4.62
Annual Dec 18 33,392.00 33,413.50 -0.06

Reference Information - Net Debt

Last Actual (FY0): 9,507.00
FY0 End Date: 12/1/20
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 Dec 23 729.31 4,013.37 -4,810.37 2,984.93 3 -- 1 -79.56
Annual Dec 22 -1,661.87 4,562.12 -6,005.54 -4,070.39 5 -- 1 -489.86
Annual Dec 21 3,152.76 9,232.00 -3,906.72 3,274.49 6 -- 1 -22.74
Quarterly Sep 21 2,797.18 2,797.18 2,797.18 2,797.18 1 -- -- --
Quarterly Dec 21 6,875.42 6,875.42 6,875.42 6,875.42 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 9,507.00 8,873.55 7.14
Annual Dec 19 11,983.00 10,843.08 10.51
Annual Dec 18 6,586.00 10,846.44 -39.28
Quarterly Jun 21 6,446.00 -- --
Quarterly Mar 21 8,042.00 -- --
Quarterly Dec 20 9,507.00 -- --
Quarterly Sep 20 11,054.00 -- --

Reference Information - Net Income

Last Actual (FY0): 2,850.00
FY0 End Date: 12/1/20
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 Dec 23 4,532.58 7,238.00 2,703.00 4,274.02 14 1 2 -0.05
Annual Dec 22 8,942.41 15,970.14 3,421.00 9,038.50 14 3 -- 16.19
Annual Dec 21 15,253.88 18,034.58 8,496.00 16,182.50 20 4 -- 3.97
Quarterly Mar 22 929.88 1,673.75 186.00 929.88 2 -- -- --
Quarterly Jun 22 1,454.70 2,421.39 488.00 1,454.70 2 -- -- --
Quarterly Sep 21 3,758.13 5,152.00 2,125.00 4,264.00 6 -- -- --
Quarterly Dec 21 1,472.50 2,407.52 515.00 1,499.00 5 -- -- --

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 2,850.00 3,096.33 -7.96
Annual Dec 19 546.00 836.30 -34.71
Annual Dec 18 -220.00 247.82 -188.78
Quarterly Jun 21 3,713.00 3,581.28 3.68
Quarterly Mar 21 2,697.00 3,061.50 -11.91
Quarterly Dec 20 1,299.00 1,386.68 -6.32
Quarterly Sep 20 927.00 971.50 -4.58

Reference Information - Operating Profit

Last Actual (FY0): 4,186.00
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 Dec 23 23,533.05 42,227.81 4,838.29 23,533.05 2 -- 1 -0.43
Annual Dec 22 9,288.58 9,288.58 9,288.58 9,288.58 1 1 -- 7.07
Annual Dec 21 17,721.64 17,721.64 17,721.64 17,721.64 1 1 -- 18.72

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Annual Dec 20 4,186.00 4,425.71 -5.42
Annual Dec 19 1,725.00 35,513.66 -95.14
Annual Dec 18 627.00 276.03 127.15

Reference Information - Return On Equity

Last Actual (FY0): 9.84
FY0 End Date: 12/1/20
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 Dec 23 12.68 21.20 7.80 12.30 15 -- -- 4.21
Annual Dec 22 22.47 40.50 11.10 22.71 15 -- -- 5.60
Annual Dec 21 42.36 59.40 27.00 42.66 16 -- -- 2.47
Quarterly Mar 22 18.20 18.20 18.20 18.20 1 -- -- --
Quarterly Jun 22 10.30 10.30 10.30 10.30 1 -- -- --
Quarterly Sep 21 28.50 28.50 28.50 28.50 1 -- -- --
Quarterly Dec 21 25.80 25.80 25.80 25.80 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 9.84 9.79 0.05
Annual Dec 19 1.80 2.60 -0.80
Annual Dec 18 -0.70 3.56 -4.26
Quarterly Jun 21 47.27 26.20 21.07
Quarterly Mar 21 8.88 18.40 -9.52
Quarterly Dec 20 17.93 7.00 10.93
Quarterly Sep 20 3.25 3.90 -0.65

Reference Information - Sales

Last Actual (FY0): 39,740.00
FY0 End Date: 12/1/20
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 Dec 23 50,116.06 62,186.00 45,331.61 49,356.68 17 3 1 1.59
Annual Dec 22 53,569.95 71,404.00 45,934.00 51,758.00 20 3 1 2.73
Annual Dec 21 57,813.84 61,335.58 51,070.00 58,344.00 21 4 -- 0.79
Quarterly Mar 22 11,318.20 12,063.39 10,573.00 11,318.20 2 -- -- --
Quarterly Jun 22 12,250.45 13,527.89 10,973.00 12,250.45 2 -- -- --
Quarterly Sep 21 14,860.75 16,035.00 13,156.00 15,156.00 8 -- -- 0.19
Quarterly Dec 21 14,105.04 16,815.61 11,528.00 13,966.00 8 1 -- 2.39

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 39,740.00 39,547.50 0.49
Annual Dec 19 38,890.00 39,348.12 -1.16
Annual Dec 18 39,019.00 38,843.26 0.45
Quarterly Jun 21 14,230.00 14,224.42 0.04
Quarterly Mar 21 12,439.00 13,133.67 -5.29
Quarterly Dec 20 11,255.00 10,875.48 3.49
Quarterly Sep 20 9,917.00 10,253.46 -3.28

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 115.17 21.09 41.69

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 415.63 -49.41 -34.24

Copyright Refinitiv