We lower 23e adj. EPS by 36%, driven by lower buybacks raising ’21e DPS to DKK 57.6 of which DKK 47 is the EO DPS we expect announced on Q2. With the lower buybacks, BankNordik is trading at a 2022e adj. P/E of 9.5x but just 6.2x with the price adjusted for the high 2021 DPS.