Carlsberg A/S CARL B StarRatingValueLabel_3Diana Radu, CFA - Equity Analyst - Morningstar Inc.

Last Price
894.80
Day Change
-6.20|-0.69%

As of 17/04/2024
18:56:11 CEST | DKK  Minimum 15 Minutes Delay.

Bid/OfferDay RangeVolume90d Ave VolMkt Cap
893.40 - 894.40891.00 - 906.40110,794199,555126.00Bil
Last Close52 Week RangeP/EYield %ISIN
901.00809.00 - 1,148.0017.673.00DK0010181759

Carlsberg A/S Share Price

Morningstar's Take CARL B

Carlsberg has a reasonably strong namesake brand and a portfolio of superpremium brands that position it well for ongoing premiumisation. It has strong positions in a cluster of generally small markets, notably Scandinavia and western China, but is a second-tier player in other larger markets such as the UK, Germany and Vietnam.

Fair Value Estimate

970.00 DKK

Uncertainty

Average

Economic Moat

None
There is no one analyst in which a Quantitative Fair Value Estimate is attributed to; however, Mr. Lee Davidson, Head of Quantitative Research for Morningstar, Inc., is responsible for overseeing the methodology that supports the quantitative fair value. As an employee of Morningstar, Inc., Mr. Davidson is guided by Morningstar, Inc.’s Code of Ethics and Personal Securities Trading Policy in carrying out his responsibilities. For information regarding Conflicts of Interests, click here.
Diana Radu, CFA - Equity Analyst - Morningstar Inc.
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.
Financials
202120222023
more...
Income Statement
Revenue66,634.0070,265.0073,585.00
Operating Income10,375.0010,490.0010,477.00
Net Income6,846.00-1,063.00-40,788.00
Basic EPS47.60-7.60-299.70
Avg. Diluted Shares Outstanding144140136
Balance Sheet
Current Assets23,091.0034,249.0030,198.00
Non Current Assets103,292.0081,092.0081,633.00
Total Assets126,383.00115,341.00111,831.00
Current Liabilities43,282.0048,747.0047,230.00
Total Liabilities---
Total Equity43,941.0031,902.0023,234.00
Cash Flow
Operating Cash Flow13,259.0012,949.0011,607.00
Capital Expenditure-4,221.00-4,018.00-4,243.00
Free Cash Flow9,038.008,931.007,364.00

In millions, except "Basic EPS". Currency is DKK.

Company Profile

Carlsberg is the fourth-largest brewer in the world following the combination of Anheuser-Busch InBev and SABMiller, with major operations in Europe and Asia. It holds leading share in Scandinavia, Switzerland, Portugal, Laos, Nepal, and parts of western China. Its key brands include Carlsberg, 1664, Tuborg, Holsten, and Somersby. The company's 2023 beverage volume, excluding Russia, was split among Northern and Western Europe (35%), Eastern Europe (26%), and Asia (39%).

Sector

Consumer Defensive

Industry

Beverages - Brewers

Stock Style

Large-Blend

Fiscal Year Ends

December

Employees

32,982
Key Stats
more...
Price/Earning TTM-3.01
Price/Book5.15
Price/Sales TTM1.67
Rev Growth (3 year avg)7.92
EPS Growth (3 year avg)-
Operating Margin % TTM14.24
Net Margin % TTM-55.43
ROE TTM-147.95
Debt/Equity1.32
Dividends
PreviousLatest
Declared Date08/02/2307/02/24
Ex-Div14/03/2312/03/24
Paid16/03/2314/03/24
Amnt27.0027.00
Diana Radu, CFA - Equity Analyst - Morningstar Inc.
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.
© Copyright 2024 Morningstar, Inc. All rights reserved.

Terms of Use        Privacy Policy        Modern Slavery Statement        Cookie Settings        Disclosures