Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NASDAQ OMX COPENHAGEN  >  Novo Nordisk A/S    NOVO B   DK0060534915

NOVO NORDISK A/S

(NOVO B)
  Report
Delayed Quote. Delayed NASDAQ OMX COPENHAGEN - 03/27 12:09:59 pm
382.75 DKK   -0.33%
03/27NOVO NORDISK AS : Ex-dividend day for final dividend
FA
03/26NOVO NORDISK A/S : - Articles of Association
AQ
03/26Resolutions from the Annual General Meeting of Novo Nordisk A/S
GL
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M DKK Estimates in M DKK
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 111 696 111 831 122 021 129 881 138 628 152 310
EBITDA 52 149 51 173 58 144 60 157 64 755 71 524
Operating profit (EBIT) 48 967 47 248 52 483 55 077 59 342 65 690
Pre-Tax Profit (EBT) 48 680 47 615 48 553 53 464 59 156 65 234
Net income 38 130 38 628 38 951 42 376 47 069 51 668
P/E ratio 21,7x 18,7x 23,6x 21,1x 18,7x 16,6x
EPS ( DKK ) 15,4 15,9 16,4 18,2 20,5 23,0
Dividend per Share ( DKK ) 7,85 8,15 8,35 9,13 10,1 11,1
Yield 2,35% 2,74% 2,16% 2,39% 2,63% 2,91%
Reference price ( DKK ) 334,500 297,900 386,650 382,750 382,750 382,750
Announcement Date 02/01/2018
06:30am
02/01/2019
06:30am
02/05/2020
06:31am
- - -
Finances - Leverage
Actuals in M DKK Estimates in M DKK
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 17 158 15 123 10 992 12 457 13 238 18 152
Operating income (EBITDA) 52 149 51 173 58 144 60 157 64 755 71 524
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 8 679 9 524 8 932 7 006 6 822 6 704
Free Cash Flow (FCF) 32 588 32 536 34 451 39 189 44 856 51 196
Book Value Per Share (BVPS) ( DKK ) 20,4 21,5 24,4 26,6 29,5 32,2
Cash Flow per Share ( DKK ) 16,6 18,4 19,7 19,4 21,3 23,2
Announcement Date 02/01/2018
06:30am
02/01/2019
06:30am
02/05/2020
06:31am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 897 978 M DKK -
Entreprise Value (EV) 885 521 M DKK 884 740 M DKK
Valuation 2020e 2021e
P/E ratio (Price / EPS) 21,1x 18,7x
Capitalization / Revenue 6,91x 6,48x
EV / Revenue 6,82x 6,39x
EV / EBITDA 14,7x 13,7x
Yield (DPS / Price) 2,39% 2,63%
Price to book (Price / BVPS) 14,4x 13,0x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 42,4% 42,8%
Operating Leverage (Delta EBIT / Delta Sales) 0,77x 1,15x
Net Margin (Net Profit / Revenue) 32,6% 34,0%
ROA (Net Profit / Asset) 32,8% 34,3%
ROE (Net Profit / Equities) 70,2% 70,2%
Rate of Dividend 50,3% 49,1%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   5,39% 4,92%
Cash Flow / Sales 35,1% 36,0%
Capital Intensity (Assets / Sales) 0,99x 0,99x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend