Kommentar: Analytikerne forventer et “dividende” på 9,21. kr. i 20. Dette skal ses i forhold til et “dividende” på 8,35 kr. i 19.
| Median / Actual (MDKK) | 2015 | 2016 | 2017 | 2018 | 2019 | 2020e |
| Sales | 107,927 | 111,78 | 111,696 | 111,831 | 122,021 | 126,800 |
| Operating Profit | 49,444 | 48,432 | 48,967 | 47,248 | 52,483 | 53,773 |
| Profit before income taxes | 43,483 | 47,789 | 48,68 | 47,615 | 48,553 | 52,351 |
| Free Cash Flow | 34,222 | 39,991 | 32,588 | 32,536 | 34,451 | – |
| Diluted Earnings pr. share | 13,52 | 14,96 | 15,39 | 15,93 | 16,38 | 17,64 |
| Share repurchase | 17,196 | 15,057 | 16,845 | 15,567 | 15,334 | – |
| Total dividend paid | 12,905 | 23,83 | 18,844 | 19,048 | 19,651 | – |
| Dividend pr. share | 6,4 | 7,6 | 7,85 | 8,15 | 8,35 | 9,21 |
