Stock Analysis

Novo Nordisk Stock Analysis – A Historical Danish Dividend Aristocrat

Novo Nordisk Stock Analysis

The European Dividend Investor community is truly almost as rich as European history in itself. Collectively we know so much about the companies that we’ve grown up with in our own countries. This actually means that it would be a pity if we don’t leverage the full potential of this community by sharing our knowledge with each other.

For this reason I’m actually very pleased to share this platform today and give Dividend Dane an opportunity to share his Novo Nordisk stock analysis.

A little bit about Dane Dividend from my side first before I give him the full floor 😉

Dividend Dane is a very engaged person both on this blog and on Twitter. I’ve got to know him as a very smart guy who truly knows his facts. He reads a lot and looks far beyond the headlines to understand the ins and outs of a company better. Hence I know that I can always count on him when he shares his knowledge.

At the same time he is a very humble and friendly person who is very passionate about dividend investing.

And as his name suggests: he is from Denmark. Hence, I honestly wouldn’t know any better person in the world to give us some insight into Novo-Nordisk, a Noble 30 member and a cultural landmark in Denmark’s business heritage.

I’m very happy to have Dividend Dane as the first guest blogger ever. If you like this article, then please show the love via the comment section and if you’re on twitter then you can also follow him here.

Dividend Dane, the floor is yours 💪


Novo Nordisk Stock Analysis by Dividend Dane

I guess that a quick introduction is probably appropriate. I’m honored that European DGI asked me if I would do a guest blog for him. I’m Dividend Dane and like European DGI I also focus mainly on dividend stocks for my portfolio. I don’t have a blog, a podcast or a YouTube channel, but I’m pretty active Twitter, so you can catch me there.

About Novo-Nordisk

Dividend Yield2.01%SectorHealthcare
Years Dividend Growth / Remain23 or moreFree Cash Flow Payout Ratio52.9% (2019)
5 Year Average Dividend Growth5.46%Credit RatingAA

Novo Nordisk is the largest company in Denmark, with a market cap of approximately 150 billion US$. It is the leading supplier of insulin and diabetes related medicine in the world.

As the company is danish, they report their earnings in our local currency, Danish Kroner, abbreviated as Dkr. Just for reference: 100 Danish Kroner = 13,43 € / 15,41 US$ / 12,11 UK£

Novo-Nordisk – A brief historical background.

August Krogh, a professor at the University of Copenhagen is one of the main founders of Novo-Nordisk. He was pretty well known at the time, because he won the Nobel Prize in 1920 in Physiology or Medicine for the discovery of the mechanism of regulation of the capillaries in skeletal muscle.

As a result of that he went on a lecture tour through the east coast of the United States. He was not alone, because his wife, Marie Krogh, herself a diabetic as well as a medical doctor, persuaded her husband to take a detour to Toronto, Canada. She urged him to visit the scientists Frederick Banting, Charles Best and John Macleod so that he could  get permission to manufacture insulin in the Nordic countries.

Upon arriving back home, the couple started the company Nordisk Insulinlaboratorium (it later became Nordisk Gentofte) with another doctor, Hans Christian Hagedorn and pharmacist August Kongsted.

In 1923 once production was about to start and Harald Petersen was hired to construct and build the production equipment. His brother Thorvald Petersen, a pharmacist, was hired to analyze the chemical processes in the production.

Thorvald Petersen and Hans Christian Hagedorn did not get along well, so a year later Hagedorn fired Thorvald Petersen, and his brother quit his job out of loyalty. The brothers went solo and established their own insulin company: Novo Terapeutisk Laboratorium (later Novo Industri).

The die was cast for decades of rivalry between two companies, two images and two cultures, but both with the same overall objective: to develop and manufacture world-class diabetes medicine.

Fast forward to 1974 and Novo Industri A/S was listed on the Copenhagen Stock Exchange. The Novo Foundation that had been established in 1951, retained a controlling interest in accordance with the Articles of Association and the owners’ wishes.

Their competitor Nordisk Insulinlaboratorium followed a different path as the management reorganized it into three divisions: 

  1. the commercial part – Nordisk Gentofte
  2. Steno Memorial Hospital Research Laboratory, which was renamed the Hagedorn Research Laboratory 
  3. Steno Memorial Hospital. 

So essentially there were two pharmaceutical companies, large by Danish standards but small in global terms. They operated within a few kilometers of each other and both were manufacturing insulin as their core business. Both companies pursued the same markets, the same researchers and the same scientific personnel.

For many years there was talk of a possible merger in the circles around the two companies and their respective foundations. But it never seemed to amount to anything. The historical, cultural and personal barriers were just too big. 

When Harald Pedersen and his brother had left Nordisk Insulinlaboratorium in 1924, he had the following exchange with August Krogh:

August Krogh: “What are you going to do?”
Harald Pedersen: “We want to make insulin.”
August Krogh: “Well, you’ll never manage that.”
Harald Pedersen: “We will show you!”

Those voices of the past and the fierce competition between the two companies over the past decades had not been forgotten and had stood in the way of any real merger talks.

Nevertheless, in January 1989, the boards of the two foundations with corporate interests, Novo Foundation and Nordisk Insulinlaboratorium, issued a press release that was something of a bombshell in danish media. 

The press release was short and precise: “The Boards of the Novo Foundation and Nordisk Insulinlaboratorium have agreed to merge the two foundations into the Novo Nordisk Foundation”.

It was the largest merger in Denmark’s corporate history. The Novo Nordisk foundation then split up the business in 1999/2000, one for health care retaining the Novo Nordisk name, the other for the enzyme business called Novozymes (market cap of approximately 110 billion $ according to Bloomberg.com). 

There has also been a spinoff with the IT company, NNIT (market cap of approximately 2,7 billion $ according to Bloomberg.com). NNIT is also listed on the Danish stock exchange. Last but not least, the spin-off of a pharmaceutical engineering company called NNE which isn’t listed on the stock exchange.

Novo Nordisk Revenue Breakdown

Novo Nordisk is primarily known for its insulin and products for Type-1 and Type-2 diabetes. However, they also produce solutions against growth disorders (growth hormones), obesity and hemophilia.

We can break down their revenue as the following according to their latest reports:

  • Insulin/Diabetes:~ 80%
  • Obesity: ~4,5% 
  • Growth disorders: ~8%
  • Haemophilia ~7,5%

Ownership structure

In accordance with the Foundation’s Articles of Association, the Foundation is obligated to maintain a controlling interest in Novo Nordisk, as well as Novozymes. That is done through Novo Holding and two classes of shares A shares and B shares. 

The A shares are not traded publicly and have 10X the voting rights of B shares. B shares are traded on the stock exchange.

Financials

Novo Nordisk reported their Q3 earnings on Friday 30 October (last week). Sales for the first 9 months increased 5.8% year-over-year:

  • 2020 – 94.808 million Dkr.
  • 2019 – 89.604 million Dkr.

Operating profit & profit before tax increased as well:

  • 2020 – 42.948 million Dkr. & 41.128 million Dkr.
  • 2019 – 40.610 million Dkr. & 37.474 million Dkr.

This led to a 2020 Net profit of 32.820 million Dkr. through Q3 compared to 30.234 million Dkr. In 2019.

In EPS terms, that’s 14 Dkr. per share in 2020 vs 12,68 in 2019, an increase of 10,41%.

All in all, we can consider this a decent Q3 which was in line with expectations.

We actually can get a firmer idea of the direction of the company when looking at the numbers in a larger perspective than the just the recent financial quarter,. 

2017201820192020 (expected)
Sales/revenue111.696111.831122.021124.500 – 128.100
Net profit (post tax)38.13038.62838.95140.300-42.500
Diluted EPS15,3915,9316,3817,62-17,77
Free cash flow32.58832.53634.45134.000-39.000
All figures are in million Dkr., except EPS – Source Novo Nordisk annual report 2019, except 2020 guidance, that comes from company guidance and analyst estimates from Sydbank here (in Danish)

Shareholder returns

As dividend investors, this is something that is of specific interest to us. Like most Scandinavian companies, Novo Nordisk has a pragmatic approach to their shareholder returns. No dividend is carved in stone, but rather something that the board decides on each year and reflects how the business is doing financially.

Hence, you won’t see Novo Nordisk paying out lavish dividends if the company should somehow find itself in financial difficulties. This is a different approach compared to some US oil companies that loan money to pay their dividends in order to maintain their status as a Dividend Aristocrat.

The guiding principle is that any excess capital, after the funding of organic growth opportunities and potential acquisitions, should be returned to investors. The company applies a pharmaceutical industry payout ratio to dividend payments, which are complemented by share repurchase programs.

Usually Novo Nordisk pays their dividends twice per year, in March and August. The payment in March is from the previous fiscal year, while the August payment is for the upcoming fiscal year. The August payment was 3 Dkr. per share and the March payment in 2020 for the fiscal year 2019 was 5,35 Dkr.. This gives a total dividend to 8,35 Dkr.

According to the financial statement the payout rate was rather conservative at 50,5%. This was a dividend increase of 2.45% compared to the dividend from 2019 (8.,15 Dkr.).

Dividend History Novo-Nordisk (Danish Krones)

On top of the dividend, the company runs a share repurchase program of up to 17 billion Dkr. this year. Please note that the amount might be reduced in case of any acquisition opportunities.

Business Catalyst – Potential going forward

This is where it gets interesting. Income statements and balance sheets are only part of the story. To me, growth is really the most interesting part, so let’s get into that.

The number of people affected by diabetes is expected to increase by 51% from 2019 to 2045 according to the International Diabetes Federation diabetes Atlas – 9th Edition 2019.

This is of course a major driver of growth for a company with the largest market share in the segment. Besides that, CEO Paul Hudson from Sanofi (competitor) has clearly indicated that the company is shifting away from the Insulin/Diabetes segment to focus on cancer and immunology. This should also contribute to further growth.

Another potential growth driver is the obesity segment and Novo-Nordisk has some very promising developments in the R&D pipeline. The company has informed the US FDA that they will be using a previously purchased “Priority Review Voucher” for their oral Semaglutide product against medical obesity.

The results in phase 3 have been encouraging so far with weight losses of 17,4% according to an interview from Chief Scientific Officer and Executive R&D Vice President Mads Krogsgaard Thomsen with Danish finance media “Finans” back in May.

With the Priority Review Voucher, a final approval could be a reality in late 2021 or early 2022. Currently it is estimated that there are about 650 million obese people in the world and only 2% of them receive medical treatment. The potential for an effective obesity drug should be obvious to everyone.

Novo-Nordisk stock analysis: Fair Value

The current share price is 410 Dkr while writing this article. This means that the stock trades at a 24 P/E multiple.

I’m using a simple discounted cash flow model with three different growth scenarios to come to my fair value estimate (Low (5%), Medium (7%) and High (9%)). Based on that, I’m getting the following results on fair value:

  • Low growth scenario: 358 Dkr.
  • Medium growth scenario: 419 Dkr.
  • High growth scenario: 490 Dkr.

I leave it up to you to decide which growth scenario you find realistic based on my analysis. Like most stocks, whether the stocks is overvalued or undervalued, depends really on your future growth expectations for the company.


Close-out

I hope you learned something about Novo Nordisk and enjoyed reading this blogpost.

If you have comments or want to get in touch on twitter please feel free to reach out to me @DaneDividend


European DGI here 😉

If you liked this stock analysis then please share some love via the comment section and follow him on Twitter.

Also let me know if you’d like to see more of these kind of guest posts or if you’re interested to write a post one time yourself.

I’m trying to build a community here that lasts, hence I’m very open to such suggestions 👌

Yours Truly,

European Dividend Growth Investor


Join others and receive the latest articles via email

PS: I hate spam just as much as you do.

Disclaimer

I’m not a certified financial planner/advisor nor a certified financial analyst nor an economist nor a CPA nor an accountant nor a lawyer. I’m not a finance professional through formal education. I’m a person who believes and takes pride in a sense of freedom, satisfaction, fulfillment and empowerment that I get from being financially competent and being conscious managing my personal money. The contents on this blog are for informational and entertainment purposes only and does not constitute financial, accounting, or legal advice. I can’t promise that the information shared on my blog is appropriate for you or anyone else. By reading this blog, you agree to hold me harmless from any ramifications, financial or otherwise, that occur to you as a result of acting on information provided on this blog.

5 2 votes
Article Rating

It's my desire to retire early via Dividend Growth Investing as a passive income stream. This is not easy and especially when living in Europe. That's why I started this blog and share my journey: to give you a European perspective.

Subscribe
Notify of
guest
3 Comments
Oldest
Newest Most Voted
Inline Feedbacks
View all comments
Milos Markovic
Milos Markovic
20 days ago

Nice article. I believe that diabetes and cholesterol, unfortunately, are one of the mega trends for the next years to come. I plan on building a small basket of related stocks. Novo is definitely on the list, with Medtronic, Abbot, AstraZ, and Dexcom just to give it some excitement

Jaron Corleone
Jaron Corleone
20 days ago

Solid value. Good article thanks guys

Guillaume
Guillaume
15 days ago

Hey, I’m a French investor and it’s a very nice article ! I bought Novo Nordisk this month in my portfolio :). I’ll probably add Sanofi and Philips to have some strong company in Health sector ! Is it possible to have the formula you used for the faire price ? I would like to use it 🙂

Thanks a lot !

3
0
Would love your thoughts, please comment.x
()
x
%d bloggers like this: