Consensus Estimates
Go to content.
Brenda sailing on a lake.
Brenda

Consensus Estimates

Estimates for Q4 2020/21 and FY 2020/21-2023/24

Note: Consensus estimates are based on inputs from 16 analysts
Latest update: 15 October 2021

mDKK Q4 20/21 FY 20/21 FY 21/22 FY 22/23 FY 23/24

Net revenue

         
High 5,159 19,485 21,417 23,383 25,525
Consensus (median)  5,062 19,388 21,072 22,728 24,504
Mean 5,056  19,382  21,082   22,763 24,609
Low  4,853  19,179  20,715  22,267  24,107

EBIT*

         
High  1,720  6,425  7,175  8,016  8,922
Consensus (median)  1,655  6,360  6,826  7,393  7,960
Mean  1,662  6,367  6,806  7,415  8,096
Low  1,607  6,312  6,507  7,125  7,657

Net profit

         
High 1,378  4,898  5,737  6,384  7,112
Consensus (median)  1,247  4,767  5,216  5,628  6,090
Mean  1,252  4,772  5,224  5,694  6,221
Low 1,192 4,712 4,980 5,393  5,766

*Before special items in 20/21

% Q4 20/21 FY 20/21 FY 21/22 FY 22/23 FY 23/24

Organic growth

         
High 11.8% 8.3% 9.3% 9.0% 9.0%
Consensus (median)  10.1% 7.1% 7.8% 7.8% 7.9%
Mean 9.8% 7.2% 8.0% 7.9% 7.9%
Low  8.3% 6.7% 7.0% 7.3% 6.7%

EBIT*

         
High  34.0% 33.1% 33.5% 34.3% 35.0%
Consensus (median)  32.7% 32.8% 32.4% 32.5% 32.5%
Mean  32.9% 32.8% 32.3% 32.6% 32.9%
Low  32.2% 32.7% 31.2% 31.5% 31.3%

*Before special items in 20/21