Danske Bank A/S (DANSKE)

Basic

  • Market Cap

    DKK 151.03B

  • EV

  • Shares Out

    858.85M

  • Revenue

    DKK 54.13B

  • Employees

    20,097

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    44.56%

  • Net

    36.14%

  • FCF

    313.82%

Returns (5Yr Avg)

  • ROA

  • ROE

    5.04%

  • ROCE

  • ROIC

    0.44%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    DKK 202

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    DKK 63.75

  • Earnings (Dil)

    DKK 22.99

  • FCF

    DKK 199.83

  • Book Value

    DKK 196.36

Growth (CAGR)

  • Rev 3Yr

    10.52%

  • Rev 5Yr

    1.95%

  • Rev 10Yr

  • Dil EPS 3Yr

    37.43%

  • Dil EPS 5Yr

    4.74%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    14.76%

  • EBITDA Fwd 2Yr

    1.94%

  • EPS Fwd 2Yr

    11.72%

  • EPS LT Growth Est

    8.5%

Dividends

  • Yield

  • Payout

    30.38%

  • DPS

    DKK 7

  • DPS Growth 3Yr

  • DPS Growth 5Yr

    -6.89%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    14.38%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Interest Income On Loans

24,661.0

24,754.0

23,219.0

22,077.0

31,697.0

54,874.0

Interest Income On Investments

35,106.0

45,065.0

41,133.0

35,601.0

47,570.0

47,820.0

Interest Income, Total

59,767.0

69,819.0

64,352.0

57,678.0

79,267.0

102,694.0

Interest On Deposits

30,746.0

41,927.0

36,234.0

30,904.0

51,241.0

69,308.0

Interest Expense, Total

30,746.0

41,927.0

36,234.0

30,904.0

51,241.0

69,308.0

Net Interest Income

29,021.0

27,892.0

28,118.0

26,774.0

28,026.0

33,386.0

Income From Trading Activities

-10,237.0

34,533.0

21,962.0

36,600.0

-32,983.0

-28,044.0

Gain (Loss) on Sale of Assets

3,179.0

-155.0

180.0

1,420.0

-6.0

Income (Loss) on Equity Invest.

451.0

386.0

-93.0

-6.0

9.0

9.0

Total Other Non Interest Income

27,710.0

-17,878.0

-3,602.0

-15,979.0

49,440.0

49,855.0

Non Interest Income, Total

17,924.0

20,220.0

18,112.0

20,795.0

17,886.0

21,814.0

Revenues Before Provison For Loan Losses

46,945.0

48,112.0

46,230.0

47,569.0

45,912.0

55,200.0

Provision For Loan Losses

-387.0

1,729.0

7,089.0

141.0

1,502.0

1,066.0

Total Revenues

47,332.0

46,383.0

39,141.0

47,428.0

44,410.0

54,134.0

Total Revenues % Chg.

-9.0%

-2.0%

-15.6%

21.2%

-6.4%

23.8%

Salaries And Other Employee Benefits

14,203.0

15,102.0

16,097.0

15,965.0

15,962.0

15,962.0

Stock-Based Compensation

93.0

90.0

108.0

148.0

57.0

57.0

Occupancy Expense

4,258.0

6,036.0

6,435.0

6,005.0

5,600.0

5,600.0

Selling General & Admin Expenses, Total

7,946.0

9,377.0

9,803.0

8,704.0

9,630.0

9,630.0

Total Other Non Interest Expense

1.0

1.0

-36.0

-64.0

-1,119.0

Non Operating (Income) Expenses

1,500.0

13,800.0

-200.0

Non Interest Expense, Total

28,000.0

30,606.0

32,444.0

30,786.0

44,985.0

29,930.0

EBT, Excl. Unusual Items

19,332.0

15,777.0

6,697.0

16,642.0

-575.0

24,204.0

Impairment of Goodwill

-1,603.0

-1,627.0

Asset Writedown

-10.0

-351.0

-393.0

-71.0

-82.0

-82.0

EBT, Incl. Unusual Items

19,322.0

13,823.0

6,304.0

16,571.0

-2,284.0

24,122.0

Income Tax Expense

4,460.0

-1,249.0

1,715.0

3,651.0

2,784.0

4,557.0

Earnings From Continuing Operations

14,862.0

15,072.0

4,589.0

12,920.0

-5,068.0

19,565.0

Minority Interest

Net Income

14,862.0

15,072.0

4,589.0

12,920.0

-5,068.0

19,565.0

Preferred Dividend and Other Adjustments

781.0

786.0

551.0

451.0

86.0

Net Income to Common Incl Extra Items

14,081.0

14,286.0

4,038.0

12,469.0

-5,154.0

19,565.0

Net Income to Common Excl. Extra Items

14,081.0

14,286.0

4,038.0

12,469.0

-5,154.0

19,565.0

Total Shares Outstanding

854.8

853.7

853.6

853.4

850.9

858.9

Weighted Avg. Shares Outstanding

871.2

854.4

853.1

853.4

851.6

849.2

Weighted Avg. Shares Outstanding Dil

871.8

854.9

853.5

854.0

851.6

850.1

EPS

16.2

16.7

4.7

14.6

-6.1

23.0

EPS Diluted

16.2

16.7

4.7

14.6

-6.1

23.0