Earnings Estimates | Royal Unibrew A/S

Reference Information - Earnings Per Share

Last Actual (FY0):

23.10

FY0 End Date:

12/1/22

Ind. Annual Div:

14.50

Hist (5 Yr) Growth %:

13.77

Yield (%):

3.27

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	31.45	38.05	27.91	31.13	10	2	7	-5.51
Annual	Dec. 24	27.08	30.94	25.30	26.64	11	2	8	-5.75
Annual	Dec. 23	22.75	23.75	21.66	22.65	11	--	9	-2.70
Quarterly	Dec. 23	5.79	6.50	5.43	5.62	4	2	1	1.18
Long Term Growth		6.86	8.00	5.71	6.86	2	--	--	0.00

Actuals - Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	23.10	29.11	-20.65
Annual	Dec. 21	26.50	27.09	-2.18
Annual	Dec. 20	24.10	23.44	2.80
Quarterly	Sep. 23	7.30	7.81	-6.49
Quarterly	Juni 23	7.80	8.00	-2.50
Quarterly	Mar. 23	2.00	2.67	-25.21
Quarterly	Dec. 22	3.66	5.14	-28.84

Reference Information - Book Value Per Share

Last Actual (FY0):

102.75

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	132.07	139.43	126.43	130.00	6	4	2	2.34
Annual	Dec. 24	125.12	133.03	120.90	124.05	6	4	2	3.77
Annual	Dec. 23	113.97	118.97	111.10	112.78	6	2	4	0.60

Actuals - Book Value Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	102.75	85.49	20.19
Annual	Dec. 21	69.49	70.30	-1.16
Annual	Dec. 20	66.96	68.45	-2.17

Reference Information - Cash Flow Per Share

Last Actual (FY0):

22.60

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	43.86	47.44	36.91	47.22	3	1	2	-4.09
Annual	Dec. 24	41.16	45.38	35.85	41.70	4	1	3	-3.42
Annual	Dec. 23	35.36	48.03	30.46	31.48	4	--	4	-7.89
Quarterly	Dec. 23	7.08	7.08	7.08	7.08	1	1	--	6.15

Actuals - Cash Flow Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	22.60	29.18	-22.55
Annual	Dec. 21	35.92	35.09	2.38
Annual	Dec. 20	35.22	34.21	2.95

Reference Information - Dividend Per Share

Last Actual (FY0):

14.50

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	17.50	23.88	15.00	16.98	10	1	7	-6.27
Annual	Dec. 24	15.06	19.42	12.00	15.09	11	1	8	-7.45
Annual	Dec. 23	13.89	15.00	10.00	14.50	10	1	5	-4.53

Actuals - Dividend Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	14.50	14.39	0.76
Annual	Dec. 21	14.50	14.86	-2.40
Annual	Dec. 20	13.50	12.57	7.37

Reference Information - EBIT

Last Actual (FY0):

1,516.00

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	2,179.88	2,434.00	1,980.00	2,191.00	11	2	8	-4.37
Annual	Dec. 24	1,956.87	2,135.00	1,827.00	1,944.47	11	1	9	-4.85
Annual	Dec. 23	1,643.77	1,692.00	1,601.00	1,641.00	11	1	9	-2.43
Quarterly	Mar. 24	196.80	196.80	196.80	196.80	1	--	--	--
Quarterly	Juni 24	594.70	594.70	594.70	594.70	1	--	--	--
Quarterly	Dec. 23	424.92	451.30	413.20	417.60	4	1	3	-2.17

Actuals - EBIT

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	1,516.00	1,579.77	-4.04
Annual	Dec. 21	1,652.00	1,673.52	-1.29
Annual	Dec. 20	1,515.00	1,507.06	0.53
Quarterly	Sep. 23	507.00	544.25	-6.84
Quarterly	Juni 23	536.00	535.74	0.05
Quarterly	Mar. 23	174.00	175.53	-0.87
Quarterly	Dec. 22	306.00	360.08	-15.02

Reference Information - EBITDA

Last Actual (FY0):

1,997.00

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	2,853.94	3,090.00	2,630.00	2,849.00	10	2	6	-3.51
Annual	Dec. 24	2,598.97	2,701.00	2,497.00	2,591.00	11	1	8	-3.81
Annual	Dec. 23	2,203.40	2,291.00	2,143.00	2,207.00	11	1	8	-1.81
Quarterly	Mar. 24	348.70	348.70	348.70	348.70	1	--	--	--
Quarterly	Juni 24	798.90	798.90	798.90	798.90	1	--	--	--
Quarterly	Dec. 23	573.46	583.98	556.00	580.40	3	--	3	-3.12

Actuals - EBITDA

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	1,997.00	2,023.82	-1.33
Annual	Dec. 21	2,020.00	2,054.49	-1.68
Annual	Dec. 20	1,861.00	1,856.92	0.22
Quarterly	Sep. 23	651.00	678.79	-4.09
Quarterly	Juni 23	674.00	669.12	0.73
Quarterly	Mar. 23	302.00	311.47	-3.04
Quarterly	Dec. 22	445.00	465.26	-4.35

Reference Information - GAAP Earnings Per Share

Last Actual (FY0):

23.10

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	31.72	38.05	27.91	31.30	9	2	5	-5.23
Annual	Dec. 24	27.19	30.94	25.30	26.91	10	2	6	-5.47
Annual	Dec. 23	22.81	24.15	21.66	22.66	10	--	7	-2.29
Quarterly	Dec. 23	5.72	6.20	5.43	5.62	4	1	1	-0.13

Actuals - GAAP Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	23.10	30.95	-25.36
Annual	Dec. 21	26.50	26.90	-1.50
Annual	Dec. 20	24.10	23.38	3.10
Quarterly	Sep. 23	7.30	7.84	-6.84
Quarterly	Juni 23	7.80	8.00	-2.50
Quarterly	Mar. 23	2.00	2.60	-23.15
Quarterly	Dec. 22	3.66	5.19	-29.43

Reference Information - Net Asset Value

Last Actual (FY0):

5,158.00

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	5,291.83	6,898.00	-633.00	6,444.50	6	3	2	3.25
Annual	Dec. 24	6,187.40	6,615.00	5,660.00	6,187.00	5	3	1	3.93
Annual	Dec. 23	5,617.40	5,909.00	5,512.00	5,561.00	5	1	3	0.31

Actuals - Net Asset Value

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	5,158.00	3,111.50	65.77
Annual	Dec. 21	3,342.00	2,369.20	41.06
Annual	Dec. 20	3,332.00	2,560.00	30.16

Reference Information - Net Debt

Last Actual (FY0):

4,460.00

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	5,041.89	6,384.00	2,143.00	5,434.00	9	3	4	-2.98
Annual	Dec. 24	5,288.22	6,639.00	2,994.00	5,624.00	9	3	4	-3.13
Annual	Dec. 23	6,204.00	6,666.00	5,683.00	6,272.00	6	4	2	1.42

Actuals - Net Debt

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	4,460.00	4,268.51	4.49
Annual	Dec. 21	3,536.00	3,629.00	-2.56
Annual	Dec. 20	2,193.00	2,349.75	-6.67

Reference Information - Net Income

Last Actual (FY0):

1,492.00

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	1,544.20	1,773.00	1,360.00	1,545.50	10	2	7	-4.98
Annual	Dec. 24	1,347.16	1,539.00	1,254.00	1,329.10	11	2	8	-5.48
Annual	Dec. 23	1,132.36	1,181.00	1,083.00	1,137.00	11	--	10	-2.69
Quarterly	Mar. 24	106.00	106.00	106.00	106.00	1	--	--	--
Quarterly	Juni 24	417.20	417.20	417.20	417.20	1	--	--	--
Quarterly	Dec. 23	280.59	293.00	269.93	279.00	5	1	1	-0.18

Actuals - Net Income

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	1,492.00	1,400.39	6.54
Annual	Dec. 21	1,299.00	1,315.00	-1.22
Annual	Dec. 20	1,183.00	1,156.62	2.28
Quarterly	Sep. 23	210.00	391.95	-46.42
Quarterly	Juni 23	388.00	390.35	-0.60
Quarterly	Mar. 23	98.00	105.04	-6.70
Quarterly	Dec. 22	184.00	260.10	-29.26

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
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	--	--	--	--	--	--	--	--
Annual	Dec. 24	--	--	--	--	--	--	--	--
Annual	Dec. 23	--	--	--	--	--	--	--	--
Quarterly	Dec. 23	--	--	--	--	--	--	--	--

Actuals - Operating Profit

	Reported	Mean Estimate	Surprise % Change
Dec. 00	--	--	--
Dec. 00	--	--	--
Dec. 00	--	--	--
Dec. 00	--	--	--
Dec. 00	--	--	--
Dec. 00	--	--	--
Dec. 00	--	--	--

Reference Information - Return On Equity

Last Actual (FY0):

35.16

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	24.70	28.10	22.10	24.20	8	--	--	-5.86
Annual	Dec. 24	23.26	26.20	21.50	22.70	8	--	--	-5.96
Annual	Dec. 23	21.10	22.00	20.00	21.20	9	--	--	-3.26

Actuals - Return On Equity

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	35.16	38.31	-3.15
Annual	Dec. 21	39.14	39.57	-0.43
Annual	Dec. 20	36.94	35.07	1.87

Reference Information - Sales

Last Actual (FY0):

11,487.00

FY0 End Date:

12/1/22

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec. 25	15,363.05	15,765.00	14,898.00	15,389.50	10	4	5	-0.43
Annual	Dec. 24	14,742.67	15,146.00	14,262.00	14,721.00	11	4	6	-0.44
Annual	Dec. 23	12,989.08	13,313.00	12,816.00	12,937.00	11	3	7	-0.93
Quarterly	Mar. 24	3,039.00	3,039.00	3,039.00	3,039.00	1	--	--	--
Quarterly	Juni 24	4,084.00	4,084.00	4,084.00	4,084.00	1	--	--	--
Quarterly	Dec. 23	3,342.52	3,598.00	3,086.00	3,353.55	6	3	1	0.24

Actuals - Sales

		Reported	Mean Estimate	Surprise % Change
Annual	Dec. 22	11,487.00	11,565.47	-0.68
Annual	Dec. 21	8,746.00	8,488.14	3.04
Annual	Dec. 20	7,557.00	7,533.05	0.32
Quarterly	Sep. 23	3,336.00	3,503.27	-4.77
Quarterly	Juni 23	3,595.00	3,735.33	-3.76
Quarterly	Mar. 23	2,552.00	2,603.77	-1.99
Quarterly	Dec. 22	2,818.00	2,944.03	-4.28

Price (Prev Close):	443.10
Price - 52 Week High:	649.80
Price - 52 Week Low:	433.00
Price Date (Latest):	12/11/23
Median Price Target:	567.92
Diff from Prev Close:	124.82
% Difference:	28.17

Stock Information

Analyst Ratings

Mean Recommendation:

Available Measures

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Actuals - Earnings Per Share

Reference Information - Book Value Per Share

Analyst Forecasts - Book Value Per Share

Actuals - Book Value Per Share

Reference Information - Cash Flow Per Share

Analyst Forecasts - Cash Flow Per Share

Actuals - Cash Flow Per Share

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Actuals - Dividend Per Share

Reference Information - EBIT

Analyst Forecasts - EBIT

Actuals - EBIT

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Actuals - EBITDA

Reference Information - GAAP Earnings Per Share

Analyst Forecasts - GAAP Earnings Per Share

Actuals - GAAP Earnings Per Share

Reference Information - Net Asset Value

Analyst Forecasts - Net Asset Value

Actuals - Net Asset Value

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Actuals - Net Debt

Reference Information - Net Income

Analyst Forecasts - Net Income

Actuals - Net Income

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Actuals - Operating Profit

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Actuals - Return On Equity

Reference Information - Sales

Analyst Forecasts - Sales

Actuals - Sales

P/E Ratios

EPS Growth Rates

Shareholder Tools

Search Investors