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