Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NASDAQ OMX COPENHAGEN  >  Novo Nordisk AS    NOVO B   DK0060534915

NOVO NORDISK AS

(NOVO B)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M DKK Estimates in M DKK
Fiscal Period December 201620172018201920202021
Sales111 780111 636111 831119 380127 154137 402
EBITDA50 90652 14951 17356 01560 00865 287
Operating profit (EBIT)48 43248 96747 24851 69755 32859 875
Pre-Tax Profit (EBT)47 79848 68047 61549 07454 52159 711
Net income37 92538 13038 62839 05043 31447 426
P/E ratio17,021,718,719,116,815,2
EPS ( DKK )15,015,415,916,418,620,6
Dividend per Share ( DKK )7,607,858,158,329,2310,2
Yield2,98%2,35%2,74%2,66%2,95%3,26%
Reference price ( DKK )254.7334.5297.9313.3313.3313.3
Announcement Date02/02/2017
06:30am
02/01/2018
06:34am
02/01/2019
06:41am
---
Finances - Leverage
Actuals in M DKK Estimates in M DKK
Fiscal Period December 201620172018201920202021
Debt------
Finance20 47017 15815 12313 62216 09020 299
Operating income (EBITDA)50 90652 14951 17356 01560 00865 287
Leverage
(Debt/EBITDA)
------
Capital Expenditure7 0687 6269 5249 0367 9557 809
Book Value Per Share (BVPS)22,0  DKK20,2  DKK21,7  DKK23,5  DKK26,4  DKK30,6  DKK
Cash Flow per Share19,1  DKK16,6  DKK18,4  DKK17,4  DKK19,4  DKK21,3  DKK
Announcement Date02/02/2017
06:30am
02/01/2018
06:34am
02/01/2019
06:41am
---
Balance Sheet Analysis
Assessed data source :
© 2019 Thomson Reuters
Financial Ratios

Size 2019e 2020e
Capitalization 584 406 M DKK -
Entreprise Value (EV) 570 784 M DKK 568 316 M DKK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 19,1x 16,8x
Capitalization / Revenue 4,90x 4,60x
EV / Revenue 4,78x 4,47x
EV / EBITDA 10,2x 9,47x
Yield (DPS / Price) 2,66% 2,95%
Price to book (Price / BVPS) 13,3x 11,8x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 43,3% 43,5%
operating Leverage (Delta EBIT / Delta Sales) 1,40x 1,08x
Net Margin (Net Profit / Revenue) 32,7% 34,1%
ROA (Net Profit / Asset) 36,6% 38,5%
ROE (Net Profit / Equities) 72,2% 74,2%
Rate of Dividend 50,7% 49,6%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   7,57% 6,26%
Cash Flow / Sales 34,2% 35,7%
Capital Intensity (Assets / Sales) 0,89x 0,89x
Financial Leverage (Net Debt / EBITDA) -0,24x -0,27x
EPS & Dividend