Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Denmark
  4. Nasdaq Copenhagen
  5. Novo Nordisk A/S
  6. Financials
    NOVO B   DK0060534915

NOVO NORDISK A/S

(NOVO B)
  Report
Delayed Nasdaq Copenhagen  -  10:59 2022-12-09 am EST
921.70 DKK   +2.72%
12/08Bachem - on the way to greener spps, replacing dmf
AQ
12/07NOVO NORDISK : Deutsche Bank reaffirms its Buy rating
MD
12/05Novo Nordisk A/S – Share repurchase programme
GL
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 909 347986 6121 674 9922 082 361--
Enterprise Value (EV)1 898 355984 2111 684 1522 086 4492 078 4202 069 848
P/E ratio 23,6x23,7x35,4x37,8x30,2x26,5x
Yield 2,16%2,13%1,41%1,28%1,55%1,74%
Capitalization / Revenue 7,45x7,77x11,9x11,8x10,3x9,38x
EV / Revenue 7,36x7,75x12,0x11,9x10,3x9,32x
EV / EBITDA 15,5x16,4x26,0x25,4x22,0x19,8x
Enterprise Value (EV) / FCF 26,1x34,5x57,4x35,7x33,1x29,2x
FCF Yield 3,83%2,90%1,74%2,80%3,02%3,42%
Price to Book 15,8x15,8x24,0x26,8x21,8x17,5x
Nbr of stocks (in thousands) 2 351 8602 312 4612 278 9012 259 261--
Reference price (DKK) 387427735922922922
Announcement Date 02/05/202002/03/202102/02/2022---
1 DKK in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 122 021126 946140 800175 753201 422222 098
EBITDA1 58 14459 87964 66982 22094 306104 705
Operating profit (EBIT)1 52 48354 12658 64475 87987 24097 013
Operating Margin 43,0%42,6%41,7%43,2%43,3%43,7%
Pre-Tax Profit (EBT)1 48 55353 13059 08069 51685 95296 504
Net income1 38 95142 13847 75755 18567 28675 005
Net margin 31,9%33,2%33,9%31,4%33,4%33,8%
EPS2 16,418,020,724,430,534,8
Dividend per Share2 8,359,1010,411,814,216,1
Announcement Date 02/05/202002/03/202102/02/2022---
1 DKK in Million
2 DKK
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales1 42 30141 26545 56645 85148 56647 233
EBITDA1 20 79720 02722 22518 882--
Operating profit (EBIT)1 19 14718 39120 18417 438--
Operating Margin 45,3%44,6%44,3%38,0%--
Pre-Tax Profit (EBT)1 17 91916 79518 03217 19016 72010 559
Net income1 14 21013 31814 40512 77413 2088 342
Net margin 33,6%32,3%31,6%27,9%27,2%17,7%
EPS2 6,225,866,345,756,764,63
Dividend per Share ------
Announcement Date 04/29/202208/03/202211/02/2022---
1 DKK in Million
2 DKK
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 --9 1604 088--
Net Cash position1 10 9922 401--3 94012 512
Leverage (Debt / EBITDA) -0,19x-0,04x0,14x0,05x-0,04x-0,12x
Free Cash Flow1 34 45128 56529 31958 50562 70670 870
ROE (Net Profit / Equities) 71,2%69,7%71,2%73,5%79,6%74,2%
Shareholders' equity1 54 71660 45967 03775 09684 482101 131
ROA (Net Profit / Asset) 33,0%31,2%28,1%26,5%30,2%31,1%
Assets1 118 191135 267169 715207 917222 972241 384
Book Value Per Share2 24,426,930,634,542,452,6
Cash Flow per Share2 19,722,223,929,331,535,9
Capex1 8 9325 8256 33512 00412 49312 662
Capex / Sales 7,32%4,59%4,50%6,83%6,20%5,70%
Announcement Date 02/05/202002/03/202102/02/2022---
1 DKK in Million
2 DKK
Previous periodNext period
Estimates
Key data
Capitalization (DKK) 2 082 360 630 509
Capitalization (USD) 295 188 583 271
Net sales (DKK) 140 800 000 000
Net sales (USD) 19 959 344 177
Number of employees 52 696
Sales / Employee (DKK) 2 671 930
Sales / Employee (USD) 378 764
Free-Float 75,0%
Free-Float capitalization (DKK) 1 561 189 747 628
Free-Float capitalization (USD) 221 309 115 754
Avg. Exchange 20 sessions (DKK) 1 599 470 482
Avg. Exchange 20 sessions (USD) 226 735 667
Average Daily Capital Traded 0,08%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA