Download PDF

1. Company Snapshot

1.a. Company Description

Danske Bank A/S provides various banking products and services to corporate, institutional, and international clients.The company offers insurance and pension products, mortgage finance and real-estate brokerage services, asset management and trading services in fixed income products, foreign exchange services, and equities.It also provides advisory services to personal and private banking customers; and business advisory services, including acquisition, change of ownership, strategic development, or international expansion.


In addition, the company offers financing, risk management, investment, and financial advisory services for large corporates and institutions; healthcare solutions; and online and mobile banking services.It has operations in Denmark, Finland, Sweden, Norway, the United Kingdom, and internationally.The company was founded in 1871 and is headquartered in Copenhagen, Denmark.

Show Full description

1.b. Last Insights on DANSKE

Danske Bank's recent performance has been driven by a series of positive developments. The company's share buy-back programme, announced in February 2025, has been completed, with 19,179,623 own shares repurchased at a transaction value of approximately DKK 5 billion. This move is expected to reduce the number of outstanding shares and increase earnings per share. Additionally, the company's updated 2025 and 2026 profit guidance, announced in January 2026, reflects a long-term strategy shift towards prioritizing business repositioning over near-term earnings optimization. This decision underscores management's confidence in the company's ability to deliver steady revenue growth under a more normal rate backdrop. Furthermore, the recent completion of the share buy-back programme and the updated profit guidance have contributed to a 1.8% gain over the past month and 15.9% over the past 3 months.

1.c. Company Highlights

2. Danske Bank's 2025 Earnings: Solid Performance and Promising Outlook

Danske Bank reported a net profit of DKK 23 billion for 2025, with a return on equity of 13.3%. The result was driven by improved income from higher customer activity, with net interest income remaining stable despite rate cuts. Earnings per share (EPS) came in at 7.66, beating estimates of 7.02. Total income for the year was robust, with the bank's various segments contributing positively. The bank's cost management was also effective, with expenses of DKK 25.85 billion, in line with guidance of under DKK 26 billion.

Publication Date: Feb -08

📋 Highlights
  • Net Profit & ROE:: Achieved DKK 23 billion net profit with 13.3% ROE, driven by stable net interest income and higher customer activity.
  • Segment Performance:: Large Corporate & Institutions segment saw 14% corporate lending growth and 15% net interest income increase.
  • Capital Returns:: Announced DKK 22.7/share dividend and DKK 4.5 billion buyback, maintaining 100% payout ratio.
  • Structural Hedge Impact:: Notional value rose to DKK 180 billion, expected to provide year-on-year positive contribution in 2026.
  • Cost Efficiency Target:: Maintained DKK 25.85 billion expenses in 2025, with 2026 cost-to-income ratio guidance at ~45%.

Segment Performance

The Personal Customers segment saw a 2% increase in total income, driven by good customer activity and higher lending and deposit volumes. The Private Banking segment had a strong year, with record-high assets under management. The Business Customers segment reported an 8% increase in total income, driven by strong customer activity and positive net interest income development. Large Corporate and Institutions had a record year, with a 14% increase in corporate lending and a 15% increase in net interest income.

Outlook and Guidance

For 2026, Danske Bank expects a net profit of DKK 22-24 billion, driven by growing core banking income. Total income is expected to be around DKK 58 billion, with operating expenses in the range of DKK 26-26.5 billion. The cost-to-income ratio is expected to be around 45%. The bank's guidance suggests a continued focus on cost management and efficiency.

Valuation and Dividend Yield

With a Price-to-Tangible Book Value (P/TBV) ratio of approximately 1.53, Danske Bank's valuation appears reasonable. The bank's Dividend Yield stands at 4.32%, making it an attractive option for income-seeking investors. The bank's capital return distribution strategy remains annual, with a 60-20-20 split between ordinary dividend, extraordinary dividend, and share buyback.

Net Interest Income and Structural Hedge

The bank reported a negative contribution from the structural hedge in Q4 but a strong positive contribution from other income. The structural hedge's impact is expected to continue providing a lift in 2026, with a year-on-year positive contribution expected. Net Interest Income (NII) is expected to grow in 2026, with a slightly higher NII compared to 2025 results.

Loan Growth and Asset Quality

The bank's loan growth, particularly in large corporates, was strong, with double-digit growth for the year. Asset quality remains solid, with a high level of post-model adjustments (PMAs) of DKK 5.4 billion. The bank expects PMAs to come down gradually as macro and geopolitical uncertainty decreases.

3. NewsRoom

Card image cap

Ilkka Oyj: Acquisition of own shares on 13 March 2026

Mar -13

Source:

Card image cap

Ilkka Oyj: Acquisition of own shares on 12 March 2026

Mar -12

Source:

Card image cap

Ilkka Oyj: Acquisition of own shares on 11 March 2026

Mar -11

Source:

Card image cap

Ilkka Oyj: Acquisition of own shares on 10 March 2026

Mar -10

Source:

Card image cap

Ilkka Oyj: Acquisition of own shares on 9 March 2026

Mar -09

Source:

Card image cap

Correction: Danske Bank share buy-back programme: transactions in week 10

Mar -09

Source:

Card image cap

Danske Bank share buy-back programme: transactions in week 10

Mar -09

Source:

Card image cap

Ilkka Oyj: Acquisition of own shares on 6 March 2026

Mar -06

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (0.96%)

6. Segments

Personal Customers

Expected Growth: 1.0%

Danske Bank A/S' Personal Customers segment growth of 1.0 is driven by increased digital adoption, expanded product offerings, and a strong focus on customer experience. The bank's investments in digital platforms and data analytics have enhanced customer engagement, leading to increased cross-selling and upselling opportunities, ultimately driving growth in this segment.

Large Corporates & Institutions

Expected Growth: 0.8%

Large Corporates & Institutions at Danske Bank A/S grew 0.8 due to increased lending, higher fee income from treasury and payment services, and improved cross-selling opportunities. Strong relationships with large corporates and strategic investments in digital platforms also contributed to growth.

Business Customers

Expected Growth: 1.2%

Danske Bank A/S' business customers segment growth of 1.2 is driven by increasing demand for digital payment solutions, expansion of small and medium-sized enterprises, and the bank's strategic focus on providing tailored financial services to entrepreneurs, resulting in a rise in transaction volumes and fee income.

Northern Ireland

Expected Growth: 0.9%

Northern Ireland's 0.9% growth from Danske Bank A/S is driven by a recovering economy, increased consumer spending, and a growing housing market. The region's strategic location and improving infrastructure also attract businesses, contributing to the growth. Additionally, government initiatives and investments in key sectors support the region's economic expansion.

Danica

Expected Growth: 0.5%

Danica's 0.5 growth is driven by Danske Bank A/S's strategic focus on digital transformation, increasing demand for pension and insurance products, and favorable market conditions in Denmark. The segment's growth is also supported by Danica's strong brand presence and expanding asset management business.

Group Functions

Expected Growth: 0.0%

The 0.0% growth in Group Functions from Danske Bank A/S implies stability, likely driven by consistent performance in core banking operations, efficient cost management, and potentially offsetting factors such as steady interest income and controlled expenses, indicating a balanced and resilient business model.

Eliminations

Expected Growth: 0.0%

The 0.0% growth in eliminations from Danske Bank A/S suggests stable inter-segment transactions, indicating no significant changes in business operations or subsidiary structure. This stability implies that the bank's internal financial management and eliminations process is well-established, with no major adjustments needed.

7. Detailed Products

Personal Accounts

Danske Bank offers a range of personal accounts for individuals, including current accounts, savings accounts, and credit accounts.

Mortgages

Danske Bank provides mortgage loans for individuals and businesses, with various repayment options and interest rates.

Credit Cards

Danske Bank offers a range of credit cards for individuals and businesses, with various benefits, rewards, and interest rates.

Investments

Danske Bank provides investment products and services, including stocks, bonds, mutual funds, and portfolio management.

Business Banking

Danske Bank offers a range of banking services for businesses, including accounts, payments, and financing solutions.

Wealth Management

Danske Bank provides wealth management services for high net worth individuals and families, including investment management, financial planning, and estate planning.

Online Banking

Danske Bank offers online banking services, including mobile banking, online payments, and account management.

8. Danske Bank A/S's Porter Forces

Forces Ranking

Threat Of Substitutes

Danske Bank A/S operates in the banking industry where substitutes such as other banks, financial institutions, or digital payment systems exist. However, customers tend to stick with their primary bank due to convenience, existing relationships, and switching costs, making the threat of substitutes relatively low.

Bargaining Power Of Customers

Danske Bank A/S serves a large customer base across various segments. While individual customers have limited bargaining power, large corporate clients and institutional customers may have more negotiating power due to their significant transaction volumes and revenue contribution to the bank.

Bargaining Power Of Suppliers

The suppliers of Danske Bank A/S, such as technology providers, service vendors, and liquidity providers, do not have significant bargaining power. The bank's large size and market presence allow it to negotiate favorable terms with its suppliers.

Threat Of New Entrants

The threat of new entrants in the banking industry is moderate. While regulatory hurdles and capital requirements create barriers to entry, fintech companies and digital banks have been successfully entering the market, increasing competition for traditional banks like Danske Bank A/S.

Intensity Of Rivalry

The banking industry is highly competitive, with many established players competing for market share. Danske Bank A/S faces intense rivalry from other banks, both domestically and internationally, leading to pricing pressure, innovation, and marketing efforts to attract and retain customers.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 0.00%
Debt Cost 4.28%
Equity Weight 100.00%
Equity Cost 7.83%
WACC 7.83%
Leverage 0.00%

11. Quality Control: Danske Bank A/S passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
KBC

A-Score: 7.2/10

Value: 5.3

Growth: 6.8

Quality: 6.0

Yield: 7.5

Momentum: 9.0

Volatility: 8.3

1-Year Total Return ->

View Full Report
Stock-Card
SEB

A-Score: 7.0/10

Value: 5.7

Growth: 6.2

Quality: 4.9

Yield: 8.1

Momentum: 7.5

Volatility: 9.3

1-Year Total Return ->

View Full Report
Stock-Card
Danske Bank

A-Score: 6.6/10

Value: 5.5

Growth: 4.6

Quality: 5.5

Yield: 6.9

Momentum: 9.0

Volatility: 8.0

1-Year Total Return ->

View Full Report
Stock-Card
UniCredit

A-Score: 6.5/10

Value: 4.0

Growth: 6.7

Quality: 5.8

Yield: 7.5

Momentum: 9.5

Volatility: 5.7

1-Year Total Return ->

View Full Report
Stock-Card
Lloyds Banking

A-Score: 6.1/10

Value: 5.0

Growth: 2.7

Quality: 5.4

Yield: 6.9

Momentum: 9.5

Volatility: 7.3

1-Year Total Return ->

View Full Report
Stock-Card
Deutsche Bank

A-Score: 5.7/10

Value: 6.7

Growth: 4.9

Quality: 5.1

Yield: 3.1

Momentum: 9.5

Volatility: 4.7

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

316.6$

Current Price

316.6$

Potential

-0.00%

Expected Cash-Flows