Earnings Estimates

 

Values in DKK

Stock Information

Price (Prev Close): 13,920.00
Price - 52 Week High: 15,475.00
Price - 52 Week Low: 6,084.00
Price Date (Latest): 4/13/21
Median Price Target: 2,464.46
Diff from Prev Close: -11,455.54
% Difference: -82.30

Analyst Ratings

Mean Recommendation:

2.63

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 (%): 2.21

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 23 245.14 409.73 151.69 234.26 10 1 2 14.08
Annual Dec 22 220.25 316.23 139.13 226.00 15 1 4 -4.43
Annual Dec 21 291.36 387.37 195.91 303.85 19 6 2 4.34
Quarterly Mar 21 102.03 130.00 88.86 94.62 4 1 -- 8.94
Quarterly Jun 21 61.96 73.29 55.28 57.32 3 1 -- 2.33
Quarterly Sep 21 28.90 45.87 17.95 22.87 3 -- 1 -12.67
Quarterly Dec 21 46.57 68.70 32.98 38.02 3 1 -- 33.64
Long Term Growth 9.19 16.90 1.48 9.19 2 -- -- 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 Dec 20 66.00 70.14 -5.91
Quarterly Sep 20 48.00 47.87 0.27
Quarterly Jun 20 21.00 16.26 29.16
Quarterly Mar 20 10.00 -1.12 995.52

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 1,938.11 2,263.32 1,673.30 1,924.99 5 1 1 -3.69
Annual Dec 22 1,843.29 2,377.15 1,407.35 1,844.02 12 2 3 -0.33
Annual Dec 21 1,751.58 2,193.16 1,433.51 1,735.33 12 3 2 0.81
Quarterly Mar 21 1,578.33 1,578.33 1,578.33 1,578.33 1 1 -- 9.11
Quarterly Jun 21 1,632.06 1,632.06 1,632.06 1,632.06 1 1 -- 10.57
Quarterly Sep 21 1,646.61 1,646.61 1,646.61 1,646.61 1 1 -- 10.19
Quarterly Dec 21 1,712.15 1,712.15 1,712.15 1,712.15 1 1 -- 13.19

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 Dec 20 1,490.12 1,456.70 2.29
Quarterly Sep 20 3,185.87 1,412.90 125.48
Quarterly Jun 20 1,373.51 -- --
Quarterly Mar 20 1,343.51 1,370.50 -1.97

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 23 471.16 597.12 358.43 464.54 4 1 1 3.43
Annual Dec 22 416.20 582.42 214.69 403.24 9 2 3 -0.12
Annual Dec 21 503.50 659.56 379.51 478.30 9 4 1 3.45
Quarterly Mar 21 155.71 155.71 155.71 155.71 1 1 -- 62.88
Quarterly Jun 21 116.06 116.06 116.06 116.06 1 1 -- 36.70
Quarterly Sep 21 77.37 77.37 77.37 77.37 1 1 -- 4.98
Quarterly Dec 21 128.81 128.81 128.81 128.81 1 1 -- 74.30

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 Dec 20 124.54 98.40 26.57
Quarterly Sep 20 112.68 99.10 13.70
Quarterly Mar 20 58.41 47.08 24.07

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 74.20 114.08 34.88 71.10 10 1 1 4.24
Annual Dec 22 48.39 83.12 20.10 47.27 10 1 1 -9.76
Annual Dec 21 50.26 79.17 20.10 56.34 13 -- 3 0.46
Quarterly Mar 21 26.84 53.68 -- 26.84 2 1 -- 0.00
Quarterly Jun 21 -- -- -- -- 2 -- -- 0.00
Quarterly Sep 21 -- -- -- -- 2 -- -- 0.00
Quarterly Dec 21 37.87 75.74 -- 37.87 2 -- 1 -0.40

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 Sep 20 -- -- --
Quarterly Jun 20 -- -- --
Quarterly Mar 20 22.15 7.47 196.49

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 5,225.28 9,243.00 2,307.00 5,308.48 12 1 4 3.20
Annual Dec 22 4,298.34 5,855.49 2,449.00 4,344.42 16 1 4 -1.83
Annual Dec 21 6,321.87 7,802.00 4,760.00 6,198.00 16 5 2 4.52
Quarterly Mar 21 2,701.13 3,525.00 2,007.00 2,644.94 6 3 -- 15.79
Quarterly Jun 21 1,938.75 2,658.00 1,352.00 1,764.91 5 2 -- 31.24
Quarterly Sep 21 1,052.10 1,624.00 606.90 1,136.60 5 1 1 8.40
Quarterly Dec 21 1,139.81 1,548.70 914.00 1,048.27 4 1 -- 41.19

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 Dec 20 1,594.00 1,674.36 -4.80
Quarterly Sep 20 1,289.00 1,342.00 -3.95
Quarterly Jun 20 751.00 557.30 34.76
Quarterly Mar 20 552.00 302.72 82.35

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 9,469.15 13,411.00 6,746.00 9,560.59 12 1 5 2.18
Annual Dec 22 8,977.87 11,538.00 6,954.00 8,819.00 19 2 6 -0.89
Annual Dec 21 11,424.68 14,468.00 9,541.00 11,514.13 18 6 3 5.23
Quarterly Mar 21 3,576.89 4,567.00 2,151.88 3,472.00 7 2 1 11.58
Quarterly Jun 21 2,818.75 3,718.00 1,764.91 2,518.00 5 2 -- 26.44
Quarterly Sep 21 1,915.80 2,668.00 1,136.60 1,883.00 5 -- 2 12.26
Quarterly Dec 21 1,957.45 2,691.70 967.54 2,073.00 5 1 -- 43.43

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 Dec 20 2,711.00 2,702.69 0.31
Quarterly Sep 20 2,297.00 2,385.00 -3.69
Quarterly Jun 20 1,697.00 1,574.57 7.78
Quarterly Mar 20 1,521.00 1,305.43 16.51

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 23 202.45 289.89 87.21 224.11 11 1 2 7.27
Annual Dec 22 187.46 287.87 88.44 186.39 18 2 4 0.56
Annual Dec 21 273.72 387.37 195.91 265.20 17 6 2 13.11
Quarterly Mar 21 102.03 130.00 88.86 94.62 4 1 -- 8.94
Quarterly Jun 21 61.96 73.29 55.28 57.32 3 1 -- 2.33
Quarterly Sep 21 28.90 45.87 17.95 22.87 3 -- 1 -12.67
Quarterly Dec 21 46.57 68.70 32.98 38.02 3 1 -- 33.64

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 Dec 20 66.00 65.20 1.23
Quarterly Sep 20 48.00 46.76 2.64
Quarterly Jun 20 21.00 16.79 25.07
Quarterly Mar 20 10.00 -1.12 995.52

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 4,306.76 9,468.00 -3,314.46 5,046.50 6 1 1 42.84
Annual Dec 22 5,724.44 9,944.00 3,390.20 5,562.00 10 3 2 15.27
Annual Dec 21 5,543.88 8,077.00 3,408.30 5,580.00 11 2 4 3.26
Quarterly Mar 21 8,491.55 8,491.55 8,491.55 8,491.55 1 -- -- -7.46
Quarterly Jun 21 7,219.79 7,219.79 7,219.79 7,219.79 1 -- -- -10.60
Quarterly Sep 21 6,700.94 6,700.94 6,700.94 6,700.94 1 -- -- -3.94
Quarterly Dec 21 5,212.18 5,212.18 5,212.18 5,212.18 1 -- -- -11.75

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 Dec 20 9,507.00 -- --
Quarterly Sep 20 11,054.00 -- --
Quarterly Jun 20 12,023.00 -- --
Quarterly Mar 20 12,142.00 -- --

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 3,669.76 5,250.00 1,666.00 4,183.11 12 2 1 7.24
Annual Dec 22 3,007.36 4,758.76 845.31 3,036.50 16 1 3 1.80
Annual Dec 21 5,589.91 7,209.00 3,881.00 5,729.30 17 6 1 10.11
Quarterly Mar 21 2,370.37 3,252.00 1,725.00 2,246.84 6 3 -- 20.54
Quarterly Jun 21 1,622.38 2,306.00 1,073.00 1,403.15 5 2 -- 44.76
Quarterly Sep 21 766.97 1,374.00 343.35 803.40 5 1 1 15.54
Quarterly Dec 21 885.06 1,306.12 640.00 797.07 4 1 -- 63.73

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 Dec 20 1,299.00 1,386.68 -6.32
Quarterly Sep 20 927.00 971.50 -4.58
Quarterly Jun 20 427.00 257.67 65.72
Quarterly Mar 20 197.00 15.72 1,153.45

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 40,315.11 40,315.11 40,315.11 40,315.11 1 -- 1 -0.37
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --

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 10.54 15.40 5.30 12.11 8 -- -- 5.91
Annual Dec 22 9.46 16.10 2.39 8.60 13 -- -- -1.39
Annual Dec 21 15.84 23.50 3.83 15.84 14 -- -- 8.55
Quarterly Mar 21 10.30 10.30 10.30 10.30 1 -- -- --
Quarterly Jun 21 10.50 10.50 10.50 10.50 1 -- -- --
Quarterly Sep 21 11.40 11.40 11.40 11.40 1 -- -- --
Quarterly Dec 21 12.30 12.30 12.30 12.30 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 Dec 20 17.93 7.00 10.93
Quarterly Sep 20 3.25 3.90 -0.65
Quarterly Mar 20 2.85 1.00 1.85

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 45,848.18 49,278.00 41,477.00 45,706.00 14 3 3 0.71
Annual Dec 22 43,987.91 46,727.00 40,891.00 43,975.74 21 4 5 -0.25
Annual Dec 21 45,417.56 49,417.00 42,118.00 45,739.00 21 8 2 2.30
Quarterly Mar 21 12,107.20 13,165.00 11,422.89 12,050.34 6 2 -- 3.06
Quarterly Jun 21 11,251.80 12,459.00 10,431.37 10,828.00 5 2 -- 3.20
Quarterly Sep 21 10,588.34 11,317.38 10,186.00 10,509.80 5 1 -- -0.38
Quarterly Dec 21 10,889.14 11,655.49 10,364.00 10,888.53 5 1 -- 1.50

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 Dec 20 11,255.00 10,875.48 3.49
Quarterly Sep 20 9,917.00 10,253.46 -3.28
Quarterly Jun 20 8,997.00 8,891.13 1.19
Quarterly Mar 20 9,571.00 9,474.57 1.02

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 96.00 47.78 63.20

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 89.75 -24.41 11.30

Copyright Refinitiv