|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
112 227 | 104 807 | 145 805 | 136 434 | 136 434 | - |
| Entreprise Value (EV)1 |
132 954 | 122 120 | 164 584 | 158 795 | 158 535 | 158 030 |
| P/E ratio |
90,9x | 20,0x | 22,7x | 23,9x | 21,0x | 18,3x |
| Yield |
2,15% | 2,60% | 2,11% | 2,24% | 2,44% | 2,73% |
| Capitalization / Revenue |
1,82x | 1,68x | 2,21x | 2,30x | 2,12x | 2,02x |
| EV / Revenue |
2,15x | 1,95x | 2,50x | 2,68x | 2,47x | 2,34x |
| EV / EBITDA |
9,79x | 9,10x | 11,0x | 11,5x | 10,6x | 9,75x |
| Price to Book |
2,42x | 2,33x | 3,39x | 3,13x | 3,06x | 3,01x |
| Nbr of stocks (in thousands) |
152 540 | 152 423 | 147 996 | 145 102 | 145 102 | - |
| Reference price (DKK) |
745 | 693 | 994 | 923 | 923 | 923 |
| Last update |
02/07/2018 | 02/06/2019 | 02/04/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 DKK in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
61 808 | 62 503 | 65 902 | 59 279 | 64 248 | 67 596 |
| EBITDA1 |
13 583 | 13 420 | 15 007 | 13 795 | 14 926 | 16 209 |
| Operating profit (EBIT)1 |
8 876 | 9 329 | 10 465 | 9 497 | 10 562 | 11 649 |
| Operating Margin |
14,4% | 14,9% | 15,9% | 16,0% | 16,4% | 17,2% |
| Pre-Tax Profit (EBT)1 |
3 523 | 8 519 | 10 228 | 8 879 | 9 911 | 11 096 |
| Net income1 |
1 259 | 5 309 | 6 569 | 5 709 | 6 393 | 7 109 |
| Net margin |
2,04% | 8,49% | 9,97% | 9,63% | 9,95% | 10,5% |
| EPS2 |
8,20 | 34,7 | 43,7 | 38,7 | 44,0 | 50,5 |
| Dividend per Share2 |
16,0 | 18,0 | 21,0 | 20,7 | 22,6 | 25,2 |
| Last update |
02/07/2018 | 02/06/2019 | 02/04/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 DKK in Million 2 DKK Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
20 727 | 17 313 | 18 779 | 22 361 | 22 101 | 21 596 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,53x | 1,29x | 1,25x | 1,62x | 1,48x | 1,33x |
| Free Cash Flow1 |
7 981 | 8 092 | 9 415 | 6 026 | 7 638 | 8 218 |
| ROE (Net Profit / Equities) |
10,1% | 11,6% | 13,9% | 13,2% | 14,7% | 16,5% |
| Shareholders' equity1 |
12 493 | 45 686 | 47 321 | 43 166 | 43 560 | 43 171 |
| ROA (Net Profit / Asset) |
4,08% | 4,62% | 5,46% | 4,78% | 5,06% | 5,50% |
| Assets1 |
30 824 | 114 894 | 120 411 | 119 518 | 126 432 | 129 138 |
| Book Value Per Share2 |
308 | 297 | 294 | 295 | 301 | 306 |
| Cash Flow per Share2 |
77,6 | 78,7 | 81,4 | 67,6 | 82,6 | 96,1 |
| Capex1 |
4 053 | 4 017 | 4 588 | 3 959 | 4 421 | 4 755 |
| Capex / Sales |
6,56% | 6,43% | 6,96% | 6,68% | 6,88% | 7,03% |
| Last update |
02/07/2018 | 02/06/2019 | 02/04/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 DKK in Million 2 DKK Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Exclusive: 'Avoid getting caught' - report details how Carlsberg, SABMiller and UB fixed beer prices in India |
Capitalization (DKK) 136 433 968 837 Capitalization (USD) 22 189 183 813 Net sales (DKK) 65 902 000 000 Net sales (USD) 10 706 966 136 Number of employees 40 000 Sales / Employee (DKK) 1 647 550 Sales / Employee (USD) 267 674 Free-Float capitalization (DKK) 92 765 892 743 Free-Float capitalization (USD) 15 087 147 748 Avg. Exchange 20 sessions (DKK) 197 081 796 Avg. Exchange 20 sessions (USD) 32 019 485 Average Daily Capital Traded 0,14%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
