By Helgi Library - November 19, 2019
Danske Bank's net interest margin amounted to 0.706% in the third quarter of 2019, down from 0.745% when compared to the previou...
By Helgi Library - November 19, 2019
Danske Bank's non-performing loans reached 1.75% of total loans at the end of 2019-09-30, up from 1.75% compared to the previous ...
By Helgi Library - November 19, 2019
Danske Bank stock traded at 95.3 per share at the end of third quarter of 2019 implying a market capitalization of USD 11,877 mil. ...
Profit Statement | 2016 | 2017 | 2018 | |
Net Interest Income | DKK mil | 32,330 | 29,864 | 29,021 |
Net Fee Income | DKK mil | 10,147 | 10,824 | 10,380 |
Other Income | DKK mil | 12,755 | 16,078 | 14,486 |
Total Revenues | DKK mil | 55,232 | 56,766 | 53,887 |
Operating Profit | DKK mil | 27,650 | 30,576 | 27,411 |
Provisions | DKK mil | -168 | -1,582 | -387 |
Net Profit | DKK mil | 19,858 | 20,900 | 14,862 |
Balance Sheet | 2016 | 2017 | 2018 | |
Interbank Loans | DKK mil | 445,033 | 506,175 | 487,039 |
Customer Loans | DKK mil | 1,708,020 | 1,727,780 | 1,782,140 |
Total Assets | DKK mil | 3,483,670 | 3,539,530 | 3,578,470 |
Shareholders' Equity | DKK mil | 166,615 | 168,256 | 163,276 |
Interbank Borrowing | DKK mil | 580,214 | 776,564 | 560,060 |
Customer Deposits | DKK mil | 861,801 | 913,777 | 896,894 |
Issued Debt Securities | DKK mil | 1,082,030 | 1,192,580 | 1,094,660 |
Ratios | 2016 | 2017 | 2018 | |
ROE | % | 12.1 | 12.5 | 8.97 |
ROA | % | 0.586 | 0.595 | 0.418 |
Costs (As % Of Assets) | % | 0.814 | 0.746 | 0.744 |
Costs (As % Of Income) | % | 49.9 | 46.1 | 49.1 |
Capital Adequacy Ratio | % | 21.8 | 22.6 | 21.3 |
Net Interest Margin | % | 0.954 | 0.850 | 0.815 |
Loans (As % Of Deposits) | % | 198 | 189 | 199 |
NPLs (As % Of Loans) | % | 2.66 | 1.98 | 1.74 |
Provisions (As % Of NPLs) | % | 47.1 | 48.5 | 64.8 |
Valuation | 2016 | 2017 | 2018 | |
Price/Earnings (P/E) | 10.1 | 10.3 | 7.41 | |
Price/Book Value (P/BV) | 1.20 | 1.28 | 0.675 | |
Dividend Yield | % | 4.42 | 4.14 | 6.59 |
Earnings Per Share (EPS) | 20.7 | 22.8 | 17.0 | |
Book Value Per Share | 174 | 184 | 187 | |
Dividend Per Share | 9.24 | 9.76 | 8.33 |
Get all company financials in excel:
summary | Unit | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
income statement | ||||||||||||||||||||||||||||||
Net Interest Income | DKK mil | 34,954 | 33,432 | 34,607 | 33,333 | 32,330 | ||||||||||||||||||||||||
Total Revenues | DKK mil | 53,606 | 46,469 | 51,093 | 51,483 | 55,232 | ||||||||||||||||||||||||
Operating Profit | DKK mil | 26,138 | 19,750 | 25,520 | 25,746 | 27,650 | ||||||||||||||||||||||||
Net Profit | DKK mil | 4,721 | 7,115 | 3,948 | 13,123 | 19,858 | ||||||||||||||||||||||||
balance sheet | ||||||||||||||||||||||||||||||
Interbank Loans | DKK mil | 420,834 | 369,793 | 353,933 | 291,548 | 445,033 | ||||||||||||||||||||||||
Customer Loans | DKK mil | 1,674,390 | 1,578,400 | 1,593,340 | 1,633,230 | 1,708,020 | ||||||||||||||||||||||||
Debt Securities | DKK mil | 515,792 | 611,304 | 664,065 | 559,308 | 531,519 | ||||||||||||||||||||||||
Total Assets | DKK mil | 3,484,950 | 3,227,060 | 3,453,020 | 3,292,880 | 3,483,670 | ||||||||||||||||||||||||
Shareholders' Equity | DKK mil | 138,004 | 145,657 | 152,383 | 160,830 | 166,615 | ||||||||||||||||||||||||
Interbank Borrowing | DKK mil | 743,681 | 669,586 | 688,356 | 526,265 | 580,214 | ||||||||||||||||||||||||
Customer Deposits | DKK mil | 788,507 | 793,154 | 767,772 | 820,497 | 861,801 | ||||||||||||||||||||||||
Issued Debt Securities | DKK mil | 1,022,120 | 990,592 | 1,027,200 | 1,037,600 | 1,082,030 | ||||||||||||||||||||||||
ratios | ||||||||||||||||||||||||||||||
ROE | % | 3.58 | 5.02 | 2.65 | 8.38 | 12.1 | ||||||||||||||||||||||||
ROA | % | 0.137 | 0.212 | 0.118 | 0.389 | 0.586 | ||||||||||||||||||||||||
Costs (As % Of Assets) | % | 0.795 | 0.796 | 0.766 | 0.763 | 0.814 | ||||||||||||||||||||||||
Costs (As % Of Income) | % | 51.2 | 57.5 | 50.1 | 50.0 | 49.9 | ||||||||||||||||||||||||
Capital Adequacy Ratio | % | ... | 21.3 | 21.4 | 19.3 | 21.0 | 21.8 | |||||||||||||||||||||||
Net Interest Margin | % | 1.01 | 0.996 | 1.04 | 0.988 | 0.954 | ||||||||||||||||||||||||
Interest Income (As % Of Revenues) | % | 65.2 | 71.9 | 67.7 | 64.7 | 58.5 | ||||||||||||||||||||||||
Fee Income (As % Of Revenues) | % | 15.4 | 18.9 | 19.2 | 20.7 | 18.4 | ||||||||||||||||||||||||
Equity (As % Of Assets) | % | 3.96 | 4.51 | 4.41 | 4.88 | 4.78 | ||||||||||||||||||||||||
Loans (As % Of Deposits) | % | 212 | 199 | 208 | 199 | 198 | ||||||||||||||||||||||||
Loans (As % Assets) | % | 48.0 | 48.9 | 46.1 | 49.6 | 49.0 | ||||||||||||||||||||||||
NPLs (As % Of Loans) | % | ... | ... | ... | ... | ... | ... | ... | ... | 5.38 | 5.25 | 4.42 | 3.39 | 2.66 | ||||||||||||||||
Provisions (As % Of NPLs) | % | ... | ... | ... | ... | ... | ... | ... | ... | 46.1 | 48.9 | 49.5 | 46.9 | 47.1 | ||||||||||||||||
valuation | ||||||||||||||||||||||||||||||
Market Capitalisation (End Of Period) | USD mil | 16,948 | 23,004 | 27,189 | 26,466 | 28,405 | ||||||||||||||||||||||||
Number Of Shares (Average) | mil | 939 | 1,001 | 1,001 | 989 | 958 | ||||||||||||||||||||||||
Share Price (End Of Period) | 102 | 124 | 167 | 183 | 209 | |||||||||||||||||||||||||
Earnings Per Share (EPS) | 5.03 | 7.11 | 3.95 | 13.3 | 20.7 | |||||||||||||||||||||||||
Book Value Per Share | 147 | 146 | 152 | 163 | 174 | |||||||||||||||||||||||||
Dividend Per Share | 0 | 2.02 | 5.54 | 8.16 | 9.24 | |||||||||||||||||||||||||
Price/Earnings (P/E) | ... | ... | 20.3 | 17.5 | 42.4 | 13.8 | 10.1 | |||||||||||||||||||||||
Price/Book Value (P/BV) | 0.694 | 0.854 | 1.10 | 1.12 | 1.20 | |||||||||||||||||||||||||
Dividend Yield | % | 0 | 1.62 | 3.32 | 4.46 | 4.42 | ||||||||||||||||||||||||
Earnings Per Share Growth | % | ... | 158 | 41.3 | -44.5 | 236 | 56.3 | |||||||||||||||||||||||
Book Value Per Share Growth | % | ... | 2.69 | -1.01 | 4.66 | 6.75 | 7.01 |
income statement | Unit | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
income statement | ||||||||||||||||||||||||||||||
Interest Income | DKK mil | 77,939 | 71,632 | 66,951 | 59,666 | 56,121 | ||||||||||||||||||||||||
Interest Cost | DKK mil | 42,985 | 38,200 | 32,344 | 26,333 | 23,791 | ||||||||||||||||||||||||
Net Interest Income | DKK mil | 34,954 | 33,432 | 34,607 | 33,333 | 32,330 | ||||||||||||||||||||||||
Net Fee Income | DKK mil | 8,233 | 8,790 | 9,815 | 10,679 | 10,147 | ||||||||||||||||||||||||
Other Income | DKK mil | 10,419 | 4,247 | 6,671 | 7,471 | 12,755 | ||||||||||||||||||||||||
Total Revenues | DKK mil | 53,606 | 46,469 | 51,093 | 51,483 | 55,232 | ||||||||||||||||||||||||
Operating Cost | DKK mil | 27,468 | 26,719 | 25,573 | 25,737 | 27,582 | ||||||||||||||||||||||||
Operating Profit | DKK mil | 26,138 | 19,750 | 25,520 | 25,746 | 27,650 | ||||||||||||||||||||||||
Provisions | DKK mil | 12,529 | 5,420 | 3,718 | -61.0 | -168 | ||||||||||||||||||||||||
Extra and Other Cost | DKK mil | 5,070 | 4,271 | 13,833 | 8,045 | 2,461 | ||||||||||||||||||||||||
Pre-Tax Profit | DKK mil | 8,539 | 10,059 | 7,969 | 17,762 | 25,357 | ||||||||||||||||||||||||
Tax | DKK mil | 3,814 | 2,944 | 4,019 | 4,639 | 5,499 | ||||||||||||||||||||||||
Minorities | DKK mil | 4.00 | 0 | 2.00 | 0 | 0 | ||||||||||||||||||||||||
Net Profit | DKK mil | 4,721 | 7,115 | 3,948 | 13,123 | 19,858 | ||||||||||||||||||||||||
Dividends | DKK mil | 0 | 2,017 | 5,547 | 8,069 | 8,853 | ||||||||||||||||||||||||
growth rates | ||||||||||||||||||||||||||||||
Net Interest Income Growth | % | ... | 4.84 | -4.35 | 3.51 | -3.68 | -3.01 | |||||||||||||||||||||||
Net Fee Income Growth | % | ... | 6.56 | 6.77 | 11.7 | 8.80 | -4.98 | |||||||||||||||||||||||
Total Revenue Growth | % | ... | 9.83 | -13.3 | 9.95 | 0.763 | 7.28 | |||||||||||||||||||||||
Operating Cost Growth | % | ... | 3.41 | -2.73 | -4.29 | 0.641 | 7.17 | |||||||||||||||||||||||
Operating Profit Growth | % | ... | 17.5 | -24.4 | 29.2 | 0.886 | 7.40 | |||||||||||||||||||||||
Pre-Tax Profit Growth | % | ... | 103 | 17.8 | -20.8 | 123 | 42.8 | |||||||||||||||||||||||
Net Profit Growth | % | ... | 176 | 50.7 | -44.5 | 232 | 51.3 |
balance sheet | Unit | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
balance sheet | ||||||||||||||||||||||||||||||
Cash | DKK mil | 97,267 | 43,721 | 33,876 | 76,837 | 53,211 | ||||||||||||||||||||||||
Interbank Loans | DKK mil | 420,834 | 369,793 | 353,933 | 291,548 | 445,033 | ||||||||||||||||||||||||
Customer Loans | DKK mil | 1,674,390 | 1,578,400 | 1,593,340 | 1,633,230 | 1,708,020 | ||||||||||||||||||||||||
Debt Securities | DKK mil | 515,792 | 611,304 | 664,065 | 559,308 | 531,519 | ||||||||||||||||||||||||
Fixed Assets | DKK mil | ... | 27,725 | 26,747 | 17,878 | 11,586 | 12,640 | |||||||||||||||||||||||
Total Assets | DKK mil | 3,484,950 | 3,227,060 | 3,453,020 | 3,292,880 | 3,483,670 | ||||||||||||||||||||||||
Shareholders' Equity | DKK mil | 138,004 | 145,657 | 152,383 | 160,830 | 166,615 | ||||||||||||||||||||||||
Of Which Minority Interest | DKK mil | 4.00 | 0 | 2.00 | 0 | 0 | ||||||||||||||||||||||||
Liabilities | DKK mil | 3,346,940 | 3,081,400 | 3,300,630 | 3,132,050 | 3,317,060 | ||||||||||||||||||||||||
Interbank Borrowing | DKK mil | 743,681 | 669,586 | 688,356 | 526,265 | 580,214 | ||||||||||||||||||||||||
Customer Deposits | DKK mil | 788,507 | 793,154 | 767,772 | 820,497 | 861,801 | ||||||||||||||||||||||||
Sight Deposits | DKK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||||||||||||||
Term Deposits | DKK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||||||||||||||
Issued Debt Securities | DKK mil | 1,022,120 | 990,592 | 1,027,200 | 1,037,600 | 1,082,030 | ||||||||||||||||||||||||
Other Liabilities | DKK mil | 792,642 | 628,068 | 817,304 | 747,684 | 793,011 | ||||||||||||||||||||||||
asset quality | ||||||||||||||||||||||||||||||
Non-Performing Loans | DKK mil | ... | ... | ... | ... | ... | ... | ... | ... | 92,345 | 85,129 | 72,003 | 56,181 | 45,954 | ||||||||||||||||
Gross Loans | DKK mil | 1,716,970 | 1,620,050 | 1,628,980 | 1,659,590 | 1,729,650 | ||||||||||||||||||||||||
Provisions | DKK mil | 12,529 | 5,420 | 3,718 | -61.0 | -168 | ||||||||||||||||||||||||
growth rates | ||||||||||||||||||||||||||||||
Customer Loan Growth | % | ... | -1.39 | -5.73 | 0.947 | 2.50 | 4.58 | |||||||||||||||||||||||
Total Asset Growth | % | ... | 1.77 | -7.40 | 7.00 | -4.64 | 5.79 | |||||||||||||||||||||||
Shareholders' Equity Growth | % | ... | 9.65 | 5.55 | 4.62 | 5.54 | 3.60 | |||||||||||||||||||||||
Customer Deposit Growth | % | ... | -0.851 | 0.589 | -3.20 | 6.87 | 5.03 |
ratios | Unit | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
ratios | ||||||||||||||||||||||||||||||
ROE | % | 3.58 | 5.02 | 2.65 | 8.38 | 12.1 | ||||||||||||||||||||||||
ROA | % | 0.137 | 0.212 | 0.118 | 0.389 | 0.586 | ||||||||||||||||||||||||
Costs (As % Of Assets) | % | 0.795 | 0.796 | 0.766 | 0.763 | 0.814 | ||||||||||||||||||||||||
Costs (As % Of Income) | % | 51.2 | 57.5 | 50.1 | 50.0 | 49.9 | ||||||||||||||||||||||||
Capital Adequacy Ratio | % | ... | 21.3 | 21.4 | 19.3 | 21.0 | 21.8 | |||||||||||||||||||||||
Tier 1 Ratio | % | ... | ... | ... | ... | ... | 18.9 | 19.0 | 16.7 | 18.5 | 19.1 | |||||||||||||||||||
Net Interest Margin | % | 1.01 | 0.996 | 1.04 | 0.988 | 0.954 | ||||||||||||||||||||||||
Interest Spread | % | ... | 0.962 | 0.946 | 0.991 | 0.950 | 0.919 | |||||||||||||||||||||||
Asset Yield | % | 2.26 | 2.13 | 2.00 | 1.77 | 1.66 | ||||||||||||||||||||||||
Cost Of Liabilities | % | ... | 1.29 | 1.19 | 1.01 | 0.819 | 0.738 | |||||||||||||||||||||||
Payout Ratio | % | 0 | 28.3 | 141 | 61.5 | 44.6 | ||||||||||||||||||||||||
Interest Income (As % Of Revenues) | % | 65.2 | 71.9 | 67.7 | 64.7 | 58.5 | ||||||||||||||||||||||||
Fee Income (As % Of Revenues) | % | 15.4 | 18.9 | 19.2 | 20.7 | 18.4 | ||||||||||||||||||||||||
Other Income (As % Of Revenues) | % | 19.4 | 9.14 | 13.1 | 14.5 | 23.1 | ||||||||||||||||||||||||
Equity (As % Of Assets) | % | 3.96 | 4.51 | 4.41 | 4.88 | 4.78 | ||||||||||||||||||||||||
Loans (As % Of Deposits) | % | 212 | 199 | 208 | 199 | 198 | ||||||||||||||||||||||||
Loans (As % Assets) | % | 48.0 | 48.9 | 46.1 | 49.6 | 49.0 | ||||||||||||||||||||||||
NPLs (As % Of Loans) | % | ... | ... | ... | ... | ... | ... | ... | ... | 5.38 | 5.25 | 4.42 | 3.39 | 2.66 | ||||||||||||||||
Provisions (As % Of NPLs) | % | ... | ... | ... | ... | ... | ... | ... | ... | 46.1 | 48.9 | 49.5 | 46.9 | 47.1 | ||||||||||||||||
Provisions (As % Of Loans) | % | ... | ... | ... | ... | 2.54 | 2.64 | 2.24 | 1.61 | 1.27 | ||||||||||||||||||||
Cost of Provisions (As % Of Loans) | % | 0.743 | 0.333 | 0.234 | -0.004 | -0.010 |
other data | Unit | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
other data | ||||||||||||||||||||||||||||||
Employees | 20,308 | 19,122 | 18,478 | 19,049 | 19,303 | |||||||||||||||||||||||||
Sight (As % Of Customer Deposits) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
Get all company financials in excel:
By Helgi Library - November 19, 2019
Danske Bank stock traded at 95.3 per share at the end of third quarter of 2019 implying a market capitalization of USD 11,877 mil. Over the last five years, the stock has depreciated by -40.5 % implying an annual average growth of -9.86 %. In absolute terms, the value...
By Helgi Library - November 19, 2019
Danske Bank generated total banking revenues of DKK 12,886 mil in the third quarter of 2019, down 5.76% when compared to the same period of last year and 5.51% when compared to the previous quarter. Historically, the bank’s revenues containing of interest, ...
By Helgi Library - November 19, 2019
Danske Bank made a net profit of DKK 3,011 mil under revenues of DKK 12,886 mil in the third quarter of 2019, up 20.9% and down 5.76% respectively when compared to the same period last year. Historically, the bank’s net profit reached an all time high of ...
By Helgi Library - November 19, 2019
Danske Bank stock traded at 95.3 per share at the end third quarter of 2019 implying a market capitalization of USD 11,877 mil. Since the end of 3Q2014, the stock has depreciated by -40.5 % implying an annual average growth of -9.86 %. In absolute terms, the value of ...
By Helgi Library - November 19, 2019
Danske Bank's capital adequacy ratio reached 21.0% at the end of third quarter of 2019, down from 21.2% when compared to the previous quarter. Historically, the bank’s capital ratio hit an all time high of 22.6% in 4Q2017 and an all time low of 17.2% in 2Q2010. ...
By Helgi Library - November 19, 2019
Danske Bank's Equity reached of total assets in the 3Q2019, up from 9.16% for the previous year. As a share of net customer loans, the ratio amounted to at the end of the third quarter of 2019. ...
By Helgi Library - November 19, 2019
Danske Bank's customer loan growth reached 2.90% in 2019-09-30, up from 1.71% compared to the previous year. Historically, the bank’s loans growth reached an all time high of 4.96% in 2016-09-30 and an all time low of -5.73% in 2013-12-31. In the last dec...
By Helgi Library - November 19, 2019
Danske Bank made a net profit of DKK 14,862 mil under revenues of DKK 53,887 mil in 2018, up -28.9% and -5.07% respectively compared to the previous year. Historically, the bank’s net profit reached an all time high of DKK 20,900 mil in 2017 and an all time low of DK...
By Helgi Library - November 19, 2019
Danske Bank's net interest margin amounted to 0.815% in 2018, down from 0.850% compared to the previous year. Historically, the bank’s net interest margin reached an all time high of 2.67% in 1993 and an all time low of 0.815% in 2018. The average margi...
By Helgi Library - November 19, 2019
Danske Bank's capital adequacy ratio reached 21.3% at the end of 2018, down from 22.6% compared to the previous year. Historically, the bank’s capital ratio hit an all time high of 22.6% in 2017 and an all time low of 9.28% in 2007. The Tier 1 ratio amounted ...
Danske Bank has been growing its revenues and asset by 1.32% and 0.097% a year on average in the last 10 years. Its loans and deposits have grown by -0.018% and 1.15% a year during that time and loans to deposits ratio reached 199% at the end of 2018. The company achieved an average return on equity of 6.00% in the last decade with net profit growing 30.8% a year on average. In terms of operating efficiency, its cost to income ratio reached 49.1% in 2018, compared to 50.3% average in the last decade.
Equity represented 4.56% of total assets or 9.16% of loans at the end of 2018. Danske Bank's non-performing loans were 1.74% of total loans while provisions covered some 64.8% of NPLs at the end of 2018.
Danske Bank stock traded at 126 per share at the end of 2018 resulting in a market capitalization of USD 16,901 mil. Over the previous five years, stock price rose by 1.66% or 0.329% a year on average. That’s compared to an average ROE of 8.92% the bank generated for its shareholders. This closing price put stock at a 12-month trailing price to earnings (PE) of 7.41x and price to book value (PBV) of 0.675x in 2018.