Danske Bank A/S Website

Danske Bank A/S

CPSE-DANSKE

Basic

  • Market Cap

    DKK 177.15B

  • EV

    —

  • Shares Out

    846.78M

  • Revenue

    DKK 58.09B

  • Employees

    20,079

Margins

  • Gross

    —

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    49.93%

  • Net

    38.83%

  • FCF

    79.07%

Returns (5Yr Avg)

  • ROA

    0.26%

  • ROTA

    6.14%

  • ROE

    6%

  • ROCE

    —

  • ROIC

    0.38%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    DKK 227.14

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    —

  • Net Debt

    DKK 938.86B

  • Debt/Equity

    —

  • EBIT/Interest

    —

Growth (CAGR)

  • Rev 3Yr

    8.92%

  • Rev 5Yr

    4.62%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    34.26%

  • Dil EPS 5Yr

    12.82%

  • Dil EPS 10Yr

    10.62%

  • Rev Fwd 2Yr

    2.95%

  • EBITDA Fwd 2Yr

    1.94%

  • EPS Fwd 2Yr

    2.61%

  • EPS LT Growth Est

    8.5%

Dividends

  • Yield

    —

  • Payout

    28.56%

  • DPS

    DKK 7.5

  • DPS Growth 3Yr

    55.36%

  • DPS Growth 5Yr

    -2.47%

  • DPS Growth 10Yr

    14.13%

  • DPS Growth Fwd 2Yr

    4.05%

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)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Interest Income On Loans

24,754

23,219

22,077

31,697

60,842

66,648

Interest Income On Investments

—

—

—

45,065

41,133

35,601

18,288

18,752

23,606

Interest Income, Total

69,819

64,352

57,678

49,985

79,594

90,254

Interest On Deposits

41,927

36,234

30,904

24,634

47,325

56,233

Interest Expense, Total

41,927

36,234

30,904

24,634

47,325

56,233

Net Interest Income

27,892

28,118

26,774

25,351

32,269

34,021

Income From Trading Activities

34,533

21,962

36,600

1,581

6,590

5,729

Gain (Loss) on Sale of Assets

—

—

—

3,179

-155

180

1,420

-555

154

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

18,483

Non Interest Income, Total

20,220

18,112

20,795

20,132

23,583

24,256

Revenues Before Provison For Loan Losses

48,112

46,230

47,569

45,483

55,852

58,277

Provision For Loan Losses

1,729

7,089

141

1,502

262

191

Total Revenues

46,383

39,141

47,428

43,981

55,590

58,086

Total Revenues % Chg.

-2%

-15.6%

21.2%

-7.3%

26.4%

18.6%

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

—

176

Non Operating (Income) Expenses

—

—

—

—

—

—

—

13,800

—

—

Non Interest Expense, Total

30,606

32,444

30,786

44,010

28,882

29,058

EBT, Excl. Unusual Items

15,777

6,697

16,642

-29

26,708

29,028

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

29,002

Income Tax Expense

-1,249

1,715

3,651

2,883

5,420

6,450

Earnings From Continuing Operations

15,072

4,589

12,920

-4,580

21,262

22,552

Minority Interest

—

—

—

—

—

—

—

—

—

—

Net Income

15,072

4,589

12,920

-4,580

21,262

22,552

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

22,552

Net Income to Common Excl. Extra Items

14,286

4,038

12,469

-4,666

21,262

22,552

Total Shares Outstanding

853.7

853.6

853.4

850.9

859.8

848.8

Weighted Avg. Shares Outstanding

854.4

853.1

853.4

858.3

858.9

858.9

Weighted Avg. Shares Outstanding Dil

854.9

853.5

854

862.9

860

858.9

EPS

16.7

4.7

14.6

-5.4

24.8

26.3

EPS Diluted

16.7

4.7

14.6

-5.4

24.7

26.3

Effective Tax Rate

-9%

27.2%

22%

-169.9%

20.3%

22.2%