Consensus Estimates
Estimates for Q1-Q4 23/24 and FY 23/24-26/27
Note: Consensus estimates are based on inputs from 20 analysts
Latest update: 17 January 2023
mDKK | Q1 23/24 | Q2 23/24 | Q3 23/24 | Q4 23/24 | FY 23/24 | FY 24/25 | FY 25/26 | FY 26/27 |
Net revenue |
||||||||
High | 6,763 | 6,778 | 6,944 | 7,183 | 27,432 | 29,939 | 32,830 | 36,057 |
Consensus (median) | 6,634 | 6,707 | 6,845 | 6,973 | 27,159 | 29,553 | 32,040 | 34,633 |
Mean | 6,630 | 6,700 | 6,841 | 6,981 | 27,170 | 29,537 | 32,091 | 34,786 |
Low | 6,444 | 6,551 | 6,733 | 6,879 | 26,743 | 29,164 | 31,608 | 33,858 |
EBIT* |
||||||||
High | 1,879 | 1,875 | 1,976 | 2,057 | 7,657 | 8,635 | 9,724 | 11,114 |
Consensus (median) | 1,777 | 1,826 | 1,908 | 1,974 | 7,497 | 8,463 | 9,477 | 10,491 |
Mean | 1,783 | 1,820 | 1,908 | 1,976 | 7,493 | 8,440 | 9,437 | 10,483 |
Low | 1,684 | 1,758 | 1,850 | 1,913 | 7,333 | 8,249 | 9,026 | 9,930 |
Net profit |
||||||||
High | 1,671 | 1,641 | 1,698 | 1,773 | 6,760 | 7,731 | 8,678 | 8,435 |
Consensus (median) | 1,238 | 1,277 | 1,345 | 1,414 | 5,262 | 6,063 | 6,922 | 7,680 |
Mean | 1,263 | 1,293 | 1,365 | 1,450 | 5,359 | 6,172 | 7,010 | 7,756 |
Low | 1,161 | 1,222 | 1,307 | 1,342 | 5,135 | 5,860 | 6,482 | 7,198 |
*Before special items
% | Q1 23/24 | Q2 23/24 | Q3 23/24 | Q4 23/24 | FY 23/24 | FY 24/25 | FY 25/26 | FY 26/27 |
Organic growth |
||||||||
High | 7.7% | 8.2% | 9.1% | 10.4% | 8.3% | 9.5% | 10.0% | 10.6% |
Consensus (median) | 7.3% | 7.5% | 8.2% | 8.9% | 8.0% | 8.7% | 8.6% | 8.2% |
Mean | 7.2% | 7.4% | 8.3% | 8.9% | 8.0% | 8.7% | 8.6% | 8.3% |
Low | 6.8% | 6.2% | 7.6% | 8.3% | 7.7% | 8.1% | 7.1% | 6.7% |
Reported growth |
||||||||
High | 10.8% | 11.8% | 13.7% | 15.4% | 12.0% | 9.4% | 10.0% | 10.6% |
Consensus (median) | 8.7% | 10.7% | 12.0% | 12.2% | 10.9% | 8.7% | 8.6% | 8.2% |
Mean | 8.6% | 10.5% | 11.9% | 12.1% | 10.9% | 8.7% | 8.6% | 8.4% |
Low | 5.6% | 8.1% | 10.0% | 10.5% | 9.2% | 8.1% | 7.0% | 6.7% |
EBIT* |
||||||||
High | 27.8% | 27.7% | 29.0% | 29.3% | 28.2% | 29.2% | 30.4% | 31.8% |
Consensus (median) | 26.8% | 27.2% | 27.9% | 28.3% | 27.5% | 28.6% | 29.6% | 30.3% |
Mean | 26.9% | 27.2% | 27.9% | 28.3% | 27.6% | 28.6% | 29.4% | 30.1% |
Low | 26.1% | 26.4% | 27.0% | 27.4% | 27.0% | 27.9% | 28.4% | 28.8% |
*Before special items