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