Royal Unibrew Future Growth

Future criteria checks 2/6

Royal Unibrew is forecast to grow earnings and revenue by 9.6% and 4.6% per annum respectively. EPS is expected to grow by 10.3% per annum. Return on equity is forecast to be 21.7% in 3 years.

Key information

9.6%

Earnings growth rate

10.3%

EPS growth rate

Beverage earnings growth	10.6%
Revenue growth rate	4.6%
Future return on equity	21.7%
Analyst coverage	Good
Last updated	11 Oct 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

OTCPK:ROYU.F - Analysts future estimates and past financials data (DKK Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	16,480	1,650	1,627	2,445	7
12/31/2025	15,896	1,506	1,473	2,286	9
12/31/2024	15,189	1,354	1,276	2,102	9
6/30/2024	14,159	1,168	1,212	1,905	N/A
3/31/2024	13,574	1,097	1,096	1,728	N/A
12/31/2023	12,927	1,095	1,165	1,777	N/A
9/30/2023	12,301	674	825	1,327	N/A
6/30/2023	12,261	691	913	1,425	N/A
3/31/2023	11,877	1,075	616	1,137	N/A
12/31/2022	11,487	1,132	633	1,135	N/A
9/30/2022	11,076	1,538	706	1,290	N/A
6/30/2022	10,214	1,631	937	1,430	N/A
3/31/2022	9,303	1,276	1,059	1,485	N/A
12/31/2021	8,746	1,299	1,330	1,753	N/A
9/30/2021	7,997	1,293	1,215	1,581	N/A
6/30/2021	7,763	1,282	1,553	1,921	N/A
3/31/2021	7,442	1,215	1,419	1,728	N/A
12/31/2020	7,315	1,183	1,457	1,738	N/A
9/30/2020	7,444	1,182	1,606	1,858	N/A
6/30/2020	7,358	1,096	1,125	1,389	N/A
3/31/2020	7,649	1,134	1,241	1,498	N/A
12/31/2019	7,692	1,142	1,134	1,402	N/A
9/30/2019	7,579	1,107	928	1,226	N/A
6/30/2019	7,571	1,081	925	1,230	N/A
3/31/2019	7,368	1,052	997	1,363	N/A
12/31/2018	7,298	1,041	872	1,214	N/A
9/30/2018	7,139	1,015	1,215	1,516	N/A
6/30/2018	6,720	942	1,016	1,270	N/A
3/31/2018	6,482	862	N/A	943	N/A
12/31/2017	6,384	831	N/A	1,168	N/A
9/30/2017	6,335	811	N/A	1,078	N/A
6/30/2017	6,363	810	N/A	1,170	N/A
3/31/2017	6,344	796	N/A	1,082	N/A
12/31/2016	6,340	784	N/A	985	N/A
9/30/2016	6,297	764	N/A	1,113	N/A
6/30/2016	6,269	754	N/A	1,198	N/A
3/31/2016	6,092	718	N/A	1,135	N/A
12/31/2015	6,032	711	N/A	1,160	N/A
9/30/2015	5,960	674	N/A	943	N/A
6/30/2015	5,987	680	N/A	910	N/A
3/31/2015	6,080	703	N/A	1,006	N/A
12/31/2014	6,056	624	N/A	895	N/A
9/30/2014	6,131	662	N/A	984	N/A
6/30/2014	5,680	562	N/A	771	N/A
3/31/2014	4,996	452	N/A	465	N/A
12/31/2013	4,481	480	N/A	653	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: ROYU.F's forecast earnings growth (9.6% per year) is above the savings rate (2.5%).

Earnings vs Market: ROYU.F's earnings (9.6% per year) are forecast to grow slower than the US market (15.9% per year).

High Growth Earnings: ROYU.F's earnings are forecast to grow, but not significantly.

Revenue vs Market: ROYU.F's revenue (4.6% per year) is forecast to grow slower than the US market (8.8% per year).

High Growth Revenue: ROYU.F's revenue (4.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: ROYU.F's Return on Equity is forecast to be high in 3 years time (21.7%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/10/11 16:05
End of Day Share Price	2024/07/15 00:00
Earnings	2024/06/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Royal Unibrew A/S is covered by 24 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Michael Vitfell-Rasmussen	ABG Sundal Collier
Mandeep Sangha	Barclays
Javier Gonzalez-Lastra	Berenberg

Royal Unibrew Future Growth

Future criteria checks 2/6

Key information

Recent future growth updates

Royal Unibrew A/S Narrows Earnings Guidance for the Full Year 2024

Royal Unibrew A/S Raises Earnings Guidance for 2024

Royal Unibrew A/S Revises Financial Guidance for the Full Year 2023

Royal Unibrew A/S Updates Earnings Outlook for the Full-Year 2023

Royal Unibrew A/S Revises Earnings Guidance for Full-Year 2022

Royal Unibrew A/S Provides Earnings Guidance for Full-Year 2022

Recent updates

Royal Unibrew A/S Narrows Earnings Guidance for the Full Year 2024

Royal Unibrew A/S to Report First Half, 2025 Results on Aug 26, 2025

Royal Unibrew A/S to Report Fiscal Year 2024 Results on Feb 25, 2025

Royal Unibrew A/S Raises Earnings Guidance for 2024

Royal Unibrew A/S Approves Election of Lise Mortensen as Board Member and Member of Audit Committee

Royal Unibrew A/S Omits to Propose Ordinary Dividend for the Year 2023

Royal Unibrew A/S(CPSE:RBREW) dropped from FTSE All-World Index (USD)

Royal Unibrew A/S Announces Board Changes

Royal Unibrew A/S to Report First Half, 2024 Results on Aug 22, 2024

Royal Unibrew A/S Revises Financial Guidance for the Full Year 2023

Royal Unibrew A/S Updates Earnings Outlook for the Full-Year 2023

Royal Unibrew A/S (CPSE:RBREW) agreed to acquire 100% stake in Vrumona BV from Heineken Nederlands Beheer B.V. for €300 million.

Royal Unibrew A/S (CPSE:RBREW) agreed to acquire Nørrebro Bryghus A/S.

Royal Unibrew A/S to Report Q2, 2023 Results on Aug 22, 2023

Royal Unibrew A/S Revises Earnings Guidance for Full-Year 2022

Royal Unibrew A/S (CPSE:RBREW) completed the acquisition of Amsterdam Brewery Co. Ltd.

Royal Unibrew A/S Provides Earnings Guidance for Full-Year 2022

Royal Unibrew A/S (CPSE:RBREW) entered into an agreement to acquire Amsterdam Brewery Co. Ltd. for an enterprise value of CAD 44 million.

Royal Unibrew A/S (CPSE:RBREW) acquired remaining stake in Nohrlund ApS.

Royal Unibrew A/S (CPSE:RBREW) completed the acquisition of remaining 75% stake in Hansa Borg Bryggerier AS from Nye Borg Bryggerier Holding As

Royal Unibrew A/S Proposes Dividend for 2021

Royal Unibrew A/S Appoints Peter Ruzicka as New Chairman

Royal Unibrew A/S (CPSE:RBREW) agreed to acquire remaining 75% stake in Hansa Borg Bryggerier AS for an enterprise value of NOK 2.5 billion.

Royal Unibrew A/S (CPSE:RBREW) agreed to acquire Tanker.

Royal Unibrew A/S Revises Earnings Guidance for the Full Year 2021

Royal Unibrew A/S (CPSE:RBREW) signed an agreement to acquire Solera AS from CapMan Buyout IX, L.P. managed by CapMan Oyj (HLSE:CAPMAN) and others for an enterprise value of approximately DKK 770 million.