Log in
E-mail
Password
Show 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
  1. Homepage
  2. Equities
  3. Denmark
  4. Nasdaq Copenhagen
  5. Carlsberg A/S
  6. Financials
    CARL B   DK0010181759

CARLSBERG A/S

(CARL B)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 104 807145 805142 676146 800--
Entreprise Value (EV)1 122 120164 584163 939168 727168 396168 059
P/E ratio 20,0x22,7x23,7x21,5x19,2x17,1x
Yield 2,60%2,11%2,26%2,37%2,64%2,92%
Capitalization / Revenue 1,68x2,21x2,44x2,22x2,03x1,95x
EV / Revenue 1,95x2,50x2,80x2,55x2,33x2,24x
EV / EBITDA 9,10x11,0x11,6x11,0x10,3x9,58x
Price to Book 2,33x3,39x3,60x3,67x3,63x3,58x
Nbr of stocks (in thousands) 152 423147 996145 102142 253--
Reference price (DKK) 6939949751 0161 0161 016
Announcement Date 02/06/201902/04/202002/05/2021---
1 DKK in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 62 50365 90258 54166 13272 24775 194
EBITDA1 13 42015 00714 08515 33716 39917 539
Operating profit (EBIT)1 9 32910 4659 69910 89111 71012 763
Operating Margin 14,9%15,9%16,6%16,5%16,2%17,0%
Pre-Tax Profit (EBT)1 8 51910 2289 04110 19911 08112 137
Net income1 5 3096 5696 0306 7887 4028 070
Net margin 8,49%9,97%10,3%10,3%10,2%10,7%
EPS2 34,743,741,147,353,059,4
Dividend per Share2 18,021,022,024,026,829,7
Announcement Date 02/06/201902/04/202002/05/2021---
1 DKK in Million
2 DKK
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 S1 2021 Q3 2021 S2 2022 S1
Net sales1 12 99318 69431 68719 15834 12633 868
EBITDA --7 245-8 242-
Operating profit (EBIT) --5 111-5 8135 581
Operating Margin --16,1%-17,0%16,5%
Pre-Tax Profit (EBT) --4 674-5 4025 018
Net income1 --3 0272 3503 3073 200
Net margin --9,55%12,3%9,69%9,45%
EPS2 --20,916,422,822,0
Dividend per Share ------
Announcement Date 05/18/202108/18/202108/18/2021---
1 DKK in Million
2 DKK
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 17 31318 77921 26321 92621 59621 259
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,29x1,25x1,51x1,43x1,32x1,21x
Free Cash Flow1 8 0929 4155 0578 2198 4738 780
ROE (Net Profit / Equities) 11,6%13,9%15,4%17,1%18,6%20,4%
Shareholders' equity1 45 68647 32139 21339 74339 90139 611
ROA (Net Profit / Asset) 4,62%5,46%4,99%5,36%5,62%6,14%
Assets1 114 894120 411120 939126 574131 682131 541
Book Value Per Share2 297294271276280284
Cash Flow per Share2 78,781,474,881,288,8102
Capex1 4 0174 5884 3964 3544 9215 149
Capex / Sales 6,43%6,96%7,51%6,58%6,81%6,85%
Announcement Date 02/06/201902/04/202002/05/2021---
1 DKK in Million
2 DKK
Key data
Capitalization (DKK) 146 800 315 024
Capitalization (USD) 22 301 062 948
Net sales (DKK) 58 541 000 000
Net sales (USD) 8 876 747 453
Number of employees 40 000
Sales / Employee (DKK) 1 463 525
Sales / Employee (USD) 221 919
Free-Float 66,3%
Free-Float capitalization (DKK) 97 331 869 355
Free-Float capitalization (USD) 14 786 100 050
Avg. Exchange 20 sessions (DKK) 250 015 744
Avg. Exchange 20 sessions (USD) 37 910 637
Average Daily Capital Traded 0,17%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA