Stock Information

Analyst Ratings

Mean Recommendation:

2.33

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 33.24 38.16 30.37 32.40 9 2 1 -0.10
Annual Dec. 25 29.85 31.93 28.45 29.47 10 2 1 0.02
Annual Dec. 24 29.13 31.13 25.81 30.49 10 1 1 0.02
Quarterly Mar. 25 2.39 2.39 2.39 2.39 1 -- -- --
Quarterly Juni 25 10.32 10.32 10.32 10.32 1 1 -- 1.18
Quarterly Sep. 25 10.01 10.01 10.01 10.01 1 -- -- --
Quarterly Dec. 24 6.28 6.64 5.50 6.37 6 1 -- 0.18
Long Term Growth 13.10 14.40 11.49 13.40 3 -- -- 0.00

Actuals - Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 21.90 22.17 -1.20
Annual Dec. 22 23.10 29.11 -20.65
Annual Dec. 21 26.50 27.09 -2.18
Quarterly Sep. 24 9.30 9.27 0.31
Quarterly Juni 24 9.20 9.27 -0.72
Quarterly Mar. 24 2.00 1.91 4.62
Quarterly Dec. 23 4.80 5.43 -11.58

Reference Information - Book Value Per Share

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 149.91 164.15 139.00 148.57 6 -- 2 -0.09
Annual Dec. 25 140.18 148.60 131.00 139.91 6 -- 2 -0.06
Annual Dec. 24 130.35 134.20 124.72 130.99 6 -- 1 0.00

Actuals - Book Value Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 114.84 114.68 0.14
Annual Dec. 22 102.75 85.49 20.19
Annual Dec. 21 69.49 70.30 -1.16

Reference Information - Cash Flow Per Share

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 47.25 55.39 37.82 48.54 3 1 1 -0.40
Annual Dec. 25 43.85 49.99 35.71 44.85 4 1 1 -0.18
Annual Dec. 24 43.03 46.84 36.12 44.58 4 2 -- 2.55
Quarterly Dec. 24 9.56 9.56 9.56 9.56 1 -- -- --

Actuals - Cash Flow Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 35.72 31.95 11.81
Annual Dec. 22 22.60 29.18 -22.55
Annual Dec. 21 35.92 35.09 2.38
Quarterly Sep. 24 9.62 13.34 -27.89
Quarterly Juni 24 26.12 24.60 6.18
Quarterly Mar. 24 -6.60 0.21 -340.50
Quarterly Dec. 23 10.91 6.89 58.35

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 18.16 21.12 15.88 18.03 9 1 1 -0.12
Annual Dec. 25 16.38 19.30 14.39 16.29 10 1 1 0.00
Annual Dec. 24 15.67 17.09 14.50 15.02 7 -- -- --

Actuals - Dividend Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 22 14.50 14.39 0.76
Annual Dec. 21 14.50 14.86 -2.40

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 2,353.96 2,598.00 2,216.00 2,314.00 10 2 1 -0.07
Annual Dec. 25 2,177.09 2,300.00 2,108.00 2,161.27 10 2 1 0.02
Annual Dec. 24 2,000.76 2,025.00 1,977.60 2,001.92 10 1 -- 0.02
Quarterly Mar. 25 222.60 222.60 222.60 222.60 1 -- -- --
Quarterly Juni 25 729.98 729.98 729.98 729.98 1 1 -- 1.06
Quarterly Sep. 25 710.10 710.10 710.10 710.10 1 -- -- --
Quarterly Dec. 24 470.93 494.00 436.60 465.78 7 1 -- 0.12

Actuals - EBIT

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 1,638.00 1,628.46 0.59
Annual Dec. 22 1,516.00 1,579.77 -4.04
Annual Dec. 21 1,652.00 1,673.52 -1.29
Quarterly Sep. 24 675.00 660.45 2.20
Quarterly Juni 24 656.00 674.70 -2.77
Quarterly Mar. 24 210.00 200.90 4.53
Quarterly Dec. 23 421.00 406.30 3.62

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 3,062.70 3,330.00 2,862.00 3,069.00 9 2 1 -0.08
Annual Dec. 25 2,865.65 2,996.00 2,718.00 2,870.73 10 2 1 0.00
Annual Dec. 24 2,628.79 2,703.00 2,349.00 2,671.50 10 1 1 -0.06
Quarterly Mar. 25 222.60 222.60 222.60 222.60 1 -- -- --
Quarterly Juni 25 729.98 729.98 729.98 729.98 1 1 -- 1.06
Quarterly Sep. 25 710.10 710.10 710.10 710.10 1 -- -- --
Quarterly Dec. 24 647.75 654.00 643.05 646.20 3 1 -- 0.21

Actuals - EBITDA

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 2,208.00 2,185.35 1.04
Annual Dec. 22 1,997.00 2,023.82 -1.33
Annual Dec. 21 2,020.00 2,054.49 -1.68
Quarterly Sep. 24 843.00 773.20 9.03
Quarterly Juni 24 821.00 768.70 6.80
Quarterly Mar. 24 376.00 265.31 41.72
Quarterly Dec. 23 581.00 557.50 4.22

Reference Information - GAAP Earnings Per Share

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 33.38 38.16 30.37 32.33 8 1 1 -0.18
Annual Dec. 25 29.92 31.93 28.45 29.56 9 1 1 -0.06
Annual Dec. 24 29.05 31.13 25.81 30.40 9 -- 1 0.00
Quarterly Dec. 24 6.50 6.70 6.20 6.59 3 -- -- --

Actuals - GAAP Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 21.90 22.25 -1.55
Annual Dec. 22 23.10 30.95 -25.36
Annual Dec. 21 26.50 26.90 -1.50
Quarterly Sep. 24 13.40 9.35 43.32
Quarterly Juni 24 9.20 9.29 -1.00
Quarterly Mar. 24 2.00 1.83 8.33
Quarterly Dec. 23 4.80 5.39 -10.86

Reference Information - Net Asset Value

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 5,782.80 7,902.00 -1,303.00 7,640.00 5 1 -- 0.62
Annual Dec. 25 5,338.60 7,489.00 -2,114.00 7,265.00 5 1 -- 0.76
Annual Dec. 24 4,823.60 7,101.00 -2,872.00 6,570.00 5 1 -- 0.88

Actuals - Net Asset Value

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 5,748.00 4,359.83 31.84
Annual Dec. 22 5,158.00 3,111.50 65.77
Annual Dec. 21 3,342.00 2,369.20 41.06

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 5,585.00 6,933.00 4,181.00 5,559.00 8 -- 1 -0.01
Annual Dec. 25 5,779.00 6,627.00 4,954.00 5,610.00 8 -- 1 0.00
Annual Dec. 24 6,034.63 6,762.00 5,331.00 6,009.00 8 -- -- --

Actuals - Net Debt

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 6,426.00 6,345.22 1.27
Annual Dec. 22 4,460.00 4,268.51 4.49
Annual Dec. 21 3,536.00 3,629.00 -2.56

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 1,646.83 1,850.00 1,511.00 1,626.48 9 2 1 -0.11
Annual Dec. 25 1,490.79 1,582.00 1,435.00 1,472.96 10 2 1 0.02
Annual Dec. 24 1,439.66 1,563.00 1,296.00 1,441.94 10 1 -- 0.02
Quarterly Mar. 25 119.79 119.79 119.79 119.79 1 1 -- 0.03
Quarterly Juni 25 518.09 518.09 518.09 518.09 1 1 -- 1.19
Quarterly Sep. 25 502.48 502.48 502.48 502.48 1 1 -- 0.01
Quarterly Dec. 24 317.21 332.00 292.00 321.00 7 1 -- 0.15

Actuals - Net Income

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 1,095.00 1,109.11 -1.27
Annual Dec. 22 1,492.00 1,400.39 6.54
Annual Dec. 21 1,299.00 1,315.00 -1.22
Quarterly Sep. 24 468.00 458.22 2.13
Quarterly Juni 24 458.00 461.30 -0.72
Quarterly Mar. 24 100.00 92.51 8.10
Quarterly Dec. 23 399.00 275.43 44.86

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 -- -- -- -- -- -- -- --
Annual Dec. 25 -- -- -- -- -- -- -- --
Annual Dec. 24 -- -- -- -- -- -- -- --
Quarterly Sep. 25 -- -- -- -- -- -- -- --
Quarterly Juni 25 -- -- -- -- -- -- -- --
Quarterly Mar. 25 -- -- -- -- -- -- -- --
Quarterly Dec. 24 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec. 00 -- -- --
Dec. 00 -- -- --
Dec. 00 -- -- --
Dec. 00 -- -- --
Dec. 00 -- -- --
Dec. 00 -- -- --
Dec. 00 -- -- --

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 23.47 27.30 21.00 23.40 7 -- -- -0.13
Annual Dec. 25 22.30 24.00 20.77 22.20 7 -- -- 0.02
Annual Dec. 24 23.40 25.60 20.85 23.46 8 -- -- 0.08

Actuals - Return On Equity

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 20.08 20.72 -0.64
Annual Dec. 22 35.16 38.31 -3.15
Annual Dec. 21 39.14 39.57 -0.43

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec. 26 16,436.67 16,717.03 15,960.00 16,539.00 9 1 2 -0.10
Annual Dec. 25 15,824.62 15,984.40 15,494.00 15,872.00 10 1 2 -0.05
Annual Dec. 24 15,149.48 15,279.00 15,028.00 15,124.41 10 1 1 0.00
Quarterly Mar. 25 3,350.40 3,350.40 3,350.40 3,350.40 1 -- 1 -0.25
Quarterly Juni 25 4,370.21 4,370.21 4,370.21 4,370.21 1 -- 1 -0.26
Quarterly Sep. 25 4,262.18 4,262.18 4,262.18 4,262.18 1 -- 1 -0.26
Quarterly Dec. 24 3,714.02 3,816.00 3,574.00 3,706.00 7 -- 1 -0.01

Actuals - Sales

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec. 23 12,927.00 12,907.63 0.15
Annual Dec. 22 11,487.00 11,565.47 -0.68
Annual Dec. 21 8,746.00 8,488.14 3.04
Quarterly Sep. 24 4,083.00 4,099.21 -0.40
Quarterly Juni 24 4,180.00 4,308.40 -2.98
Quarterly Mar. 24 3,199.00 3,044.01 5.09
Quarterly Dec. 23 3,444.00 3,427.44 0.48

P/E Ratios

Regnskabsår FY0 FY1 FY2
Ratios 22.92 17.23 16.82

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 31.44 2.47 11.34

Source: LSEG