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

Consensus Estimates

Estimates for Q2-Q4 2021/22 and FY 2021/22-2024/25

Note: Consensus estimates are based on inputs from 15 analysts
Latest update: 20 April 2022

mDKK Q2 21/22 Q3 21/22 Q4 21/22 FY 21/22  FY 22/23 FY 23/24  FY 24/25

Net revenue

             
High 5,635 5,836 6,123 22,686 26,061 28,717 31,519
Consensus (median)  5,517 5,757 5,998 22,430 24,823 26,841 28,991
Mean 5,509 5,738 5,982 22,364 24,960 26,961 29,094
Low  5,216 5,393 5,652 21,247 24,421 26,193 27,422

EBIT*

             
High  1,997 1,833 1,914 7,140 8,718 9,829 10,971
Consensus (median)  1,713 1,776 1,859 6,995 7,733 8,398 9,126
Mean  1,730 1,777 1,847  6,995  7,817  8,547  9,291
Low  1,650 1,703 1,670 6,863 7,535 8,209 8,751

Net profit

             
High 1,441 1,349 1,371 5,165 6,592 7,526 8,478
Consensus (median)  1,199 1,272 1,336 5,039 5,783 6,352 6,946
Mean  1,223 1,279 1,324 5,031 5,849 6,437 7,027
Low 1,150 1,224 1,171 4,921 5,574 6,085 6,522

*Before special items in 21/22

% Q2 21/22 Q3 21/22 Q4 21/22 FY 21/22 FY 22/23 FY 23/24 FY 24/25

Organic growth

             
High 9.1% 8.5% 8.1% 15.3% 10.2% 9.5% 9.3%
Consensus (median)  7.0% 7.6% 6.8% 7.1% 7.9% 7.8% 7.9%
Mean 7.1% 7.7% 7.0% 7.6% 8.1% 7.9% 7.7%
Low  6.3% 6.6% 5.8% 6.6% 7.1% 6.1% 4.7%

Reported growth

             
High  18.6% 20.7% 20.1% 16.8% 17.1% 10.2% 9.8%
Consensus (median)  15.7% 19.1% 17.6% 15.4% 10.9% 7.9% 7.9%
Mean  15.5% 18.0% 16.7% 14.7% 11.5% 8.0% 7.8%
Low  9.7% 9.4% 8.1% 9.2% 8.2% 6.1% 4.7%

EBIT*

             
High 35.9% 33.6% 33.6% 32.7% 33.5% 34.7% 35.3%
Consensus (median)  31.0% 30.9% 31.0% 31.2% 31.2% 31.3% 31.5%
Mean 31.4% 31.0% 30.9% 31.3% 31.3% 31.7% 31.9%
Low 30.0% 30.0% 27.9% 30.6% 30.3% 30.7% 31.0%

*Before special items in 21/22