Danske Bank A/S Website

Danske Bank A/S

CPSE-DANSKE

Basic

  • Market Cap

    DKK 175.81B

  • EV

  • Shares Out

    851.37M

  • Revenue

    DKK 56.2B

  • Employees

    20,094

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    48.48%

  • Net

    38.66%

  • FCF

    192.05%

Returns (5Yr Avg)

  • ROA

    0.25%

  • ROTA

    5.9%

  • ROE

    5.75%

  • ROCE

  • ROIC

    0.37%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    DKK 219.23

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    DKK 903.8B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    8.08%

  • Rev 5Yr

    4%

  • Rev 10Yr

  • Dil EPS 3Yr

    34.63%

  • Dil EPS 5Yr

    11.63%

  • Dil EPS 10Yr

    12.06%

  • Rev Fwd 2Yr

    2.85%

  • EBITDA Fwd 2Yr

    1.94%

  • EPS Fwd 2Yr

    1.67%

  • EPS LT Growth Est

    8.5%

Dividends

  • Yield

  • Payout

    57.28%

  • DPS

    DKK 14.5

  • DPS Growth 3Yr

    93.54%

  • DPS Growth 5Yr

    11.27%

  • DPS Growth 10Yr

    21.91%

  • DPS Growth Fwd 2Yr

    2.89%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Interest Income On Loans

24,754

23,219

22,077

31,697

60,842

64,655

Interest Income On Investments

45,065

41,133

35,601

18,288

18,752

21,705

Interest Income, Total

69,819

64,352

57,678

49,985

79,594

86,360

Interest On Deposits

41,927

36,234

30,904

24,634

47,325

52,969

Interest Expense, Total

41,927

36,234

30,904

24,634

47,325

52,969

Net Interest Income

27,892

28,118

26,774

25,351

32,269

33,391

Income From Trading Activities

34,533

21,962

36,600

1,581

6,590

6,028

Gain (Loss) on Sale of Assets

3,179

-155

180

1,420

-555

-535

Income (Loss) on Equity Invest.

386

-93

-6

9

-110

-110

Total Other Non Interest Income

-17,878

-3,602

-15,979

17,122

17,658

17,641

Non Interest Income, Total

20,220

18,112

20,795

20,132

23,583

23,024

Revenues Before Provison For Loan Losses

48,112

46,230

47,569

45,483

55,852

56,415

Provision For Loan Losses

1,729

7,089

141

1,502

262

216

Total Revenues

46,383

39,141

47,428

43,981

55,590

56,199

Total Revenues % Chg.

-2%

-15.6%

21.2%

-7.3%

26.4%

21.4%

Salaries And Other Employee Benefits

15,102

16,097

15,965

15,085

15,729

15,729

Stock-Based Compensation

90

108

148

Occupancy Expense

6,036

6,435

6,005

5,388

4,997

4,997

Selling General & Admin Expenses, Total

9,377

9,803

8,704

9,738

8,156

8,156

Total Other Non Interest Expense

1

1

-36

-1

46

Non Operating (Income) Expenses

13,800

Non Interest Expense, Total

30,606

32,444

30,786

44,010

28,882

28,928

EBT, Excl. Unusual Items

15,777

6,697

16,642

-29

26,708

27,271

Impairment of Goodwill

-1,603

-1,627

Asset Writedown

-351

-393

-71

-41

-26

-26

EBT, Incl. Unusual Items

13,823

6,304

16,571

-1,697

26,682

27,245

Income Tax Expense

-1,249

1,715

3,651

2,883

5,420

5,521

Earnings From Continuing Operations

15,072

4,589

12,920

-4,580

21,262

21,724

Minority Interest

Net Income

15,072

4,589

12,920

-4,580

21,262

21,724

Preferred Dividend and Other Adjustments

786

551

451

86

Net Income to Common Incl Extra Items

14,286

4,038

12,469

-4,666

21,262

21,724

Net Income to Common Excl. Extra Items

14,286

4,038

12,469

-4,666

21,262

21,724

Total Shares Outstanding

853.7

853.6

853.4

850.9

859.8

856.3

Weighted Avg. Shares Outstanding

854.4

853.1

853.4

858.3

858.9

858.2

Weighted Avg. Shares Outstanding Dil

854.9

853.5

854

862.9

860

859.8

EPS

16.7

4.7

14.6

-5.4

24.8

25.3

EPS Diluted

16.7

4.7

14.6

-5.4

24.7

25.2

Effective Tax Rate

-9%

27.2%

22%

-169.9%

20.3%

20.3%