Consensus estimates
|
Last data input: Aug 30, 2010
|
| |
Net sales | | 17,974 | 59,382 | 60,233 | 63,838 | 66,870 |
| - North and Western Europe | | 10,199 | 36,466 | 36,619 | 37,443 | 38,248 |
| - Eastern Europe | | 6,294 | 18,545 | 18,383 | 20,238 | 22,429 |
| - Asia | | 1,492 | 4,224 | 5,240 | 5,772 | 6,259 |
| - Other sales | | -11 | 147 | 145 | 147 | 145 |
EBIT before special items | | 4,247 | 9,390 | 10,361 | 11,474 | 12,667 |
| - North and Western Europe | | 1,892 | 4,237 | 4,987 | 5,383 | 5,819 |
| - Eastern Europe | | 2,276 | 5,289 | 5,165 | 5,726 | 6,357 |
| - Asia | | 299 | 666 | 905 | 1,033 | 1,145 |
| - Other EBIT | | -220 | -802 | -851 | -850 | -866 |
| Special items | | 5 | -695 | 139 | -200 | -200 |
| Net financials | | -302 | -2,990 | -2,018 | -1,809 | -1,404 |
EBT | | 3,950 | 5,705 | 8,402 | 9,517 | 11,001 |
| Taxes | | -1,067 | -1,538 | -2,203 | -2,549 | -2,974 |
Profit before minorities | | 2,883 | 4,167 | 6,206 | 6,876 | 8,034 |
| Minority interests | | -251 | -565 | -614 | -671 | -742 |
Net profit | | 2,632 | 3,602 | 5,565 | 6,190 | 7,246 |
| EBIT margin (%) | | 23.6 | 15.8 | 17.1 | 17.9 | 18.8 |
| Tax rate (%) | | 27.0 | 27.0 | 26.1 | 27.0 | 27.0 |
EPS (DKK) | | 17.3 | 23.6 | 36.5 | 40.7 | 47.5 |
| Free cash flow | | 2,992 | 10,549 | 6,344 | 7,125 | 8,144 |
Net interest-bearing debt | | 35,299 | 35,679 | 31,879 | 25,945 | 18,422 |
|