Brenda sailing on a lake. — Brenda

Consensus Estimates

Estimates for Q2-Q4 2022/23 and FY 2022/23-2025/26

^{Note: Consensus estimates are based on inputs from 17 analysts}
^{Latest update: 19 April 2023}

mDKK	Q2 22/23	Q3 22/23	Q4 22/23	FY 22/23	FY 23/24	FY 24/25	FY 25/26
Net revenue
High	6,124	6,354	6,603	25,186	27,395	29,838	31,968
Consensus (median)	6,059	6,201	6,422	24,757	26,801	28,908	30,988
Mean	6,059	6,216	6,423	24,807	26,773	28,928	31,144
Low	5,998	6,119	6,319	24,635	26,317	28,388	30,529
EBIT*
High	1,811	1,898	2,032	7,515	8,528	9,486	10,487
Consensus (median)	1,753	1,826	1,918	7,277	8,135	8,903	9,685
Mean	1,750	1,823	1,927	7,276	8,147	8,852	9,552
Low	1,700	1,752	1,834	7,140	7,789	6,831	6,077
Net profit
High	1,360	1,419	1,557	5,424	6,336	7,093	7,854
Consensus (median)	1,273	1,348	1,449	5,191	5,973	6,623	7,269
Mean	1,282	1,350	1,459	5,223	5,968	6,516	7,036
Low	1,214	1,273	1,375	5,090	5,471	4,342	3,383

*Before special items

%	Q2 22/23	Q3 22/23	Q4 22/23	FY 22/23	FY 23/24	FY 24/25	FY 25/26
Organic growth
High	8.1%	8.8%	10.5%	10.5%	9.2%	9.1%	8.9%
Consensus (median)	7.2%	7.8%	8.6%	7.7%	8.2%	8.0%	7.6%
Mean	7.2%	7.8%	8.5%	7.8%	8.1%	8.0%	7.8%
Low	5.5%	6.9%	6.5%	6.5%	7.6%	7.2%	7.0%
Reported growth
High	11.3%	8.6%	9.0%	11.5%	8.8%	9.1%	8.9%
Consensus (median)	10.1%	6.0%	6.0%	9.6%	7.8%	8.0%	7.6%
Mean	10.1%	6.3%	6.0%	9.9%	7.9%	8.0%	7.8%
Low	9.0%	4.6%	4.3%	9.1%	6.8%	7.2%	7.0%
EBIT*
High	29.9%	30.1%	31.5%	29.8%	31.3%	32.1%	32.8%
Consensus (median)	28.9%	29.4%	29.9%	29.4%	30.4%	30.8%	31.3%
Mean	28.9%	29.3%	30.0%	29.3%	30.4%	30.6%	30.7%
Low	28.0%	28.2%	29.0%	28.8%	29.6%	24.1%	19.9%

*Before special items