Brenda sailing on a lake.
Brenda

Consensus Estimates

Estimates for Q3-Q4 2021/22 and FY 2021/22-2024/25

Note: Consensus estimates are based on inputs from 14 analysts
Latest update: 4 August 2022

 

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

Net revenue

           
High 5,847 6,097 22,584 25,593 27,761 30,086
Consensus (median)  5,753 6,031 22,455 24,944 26,939 29,136
Mean 5,723 5,976 22,323 24,975 26,952 29,055
Low  5,258 5,473 21,104 24,421 26,267 28,220

EBIT*

           
High  1,827 1,868 6,997 8,016 8,719 9,737
Consensus (median)  1,761 1,818 6,922 7,678 8,315 8,988
Mean  1,761 1,817 6,911 7,689 8,312 8,939
Low  1,710 1,770 6,835 7,326 6,986 6,380

Net profit

           
High 1,355 1,463 4,874 5,917 6,629 7,428
Consensus (median)  1,249 1,289 4,720 5,656 6,246 6,807
Mean  1,249 1,301 4,731 5,696 6,173 6,658
Low 1,160 1,209 4,651 5,438 4,894 4,146

*Before special items

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

Organic growth

           
High 7.7% 7.4% 8.1% 9.0% 9.2% 9.0%
Consensus (median)  6.4% 6.3% 6.6% 7.8% 7.9% 7.5%
Mean 6.6% 6.4% 6.7% 7.9% 7.9% 7.7%
Low  6.1% 5.6% 6.4% 7.2% 6.4% 6.4%

Reported growth

           
High  20.9% 19.6% 16.3% 17.4% 9.0% 9.0%
Consensus (median)  19.0% 18.3% 15.6% 11.1% 7.9% 7.8%
Mean  18.4% 17.2% 15.0% 11.9% 7.9% 7.8%
Low  8.7% 7.3% 8.6% 9.2% 7.0% 7.0%

EBIT*

           
High 32.9% 32.4% 32.4% 31.9% 32.4% 33.1%
Consensus (median)  30.6% 30.1% 30.8% 30.8% 30.9% 30.8%
Mean  30.8% 30.4% 31.0% 30.8% 30.8% 30.8%
Low 29.8% 29.6% 30.6% 29.0% 26.3% 22.4%

*Before special items