Brenda sailing on a lake.
Brenda

Consensus Estimates

Estimates for Q1-Q4 2022/23 and FY 2022/23-2025/26

Note: Consensus estimates are based on inputs from 19 analysts
Latest update: 17 January 2023

mDKK Q1 22/23 Q2 22/23 Q3 22/23 Q4 22/23 FY 22/23 FY 23/24 FY 24/25 FY 25/26

Net revenue

               
High 6,300 6,238 6,414 6,767 25,502 28,025 30,236 32,522
Consensus (median)  6,089 6,110 6,325 6,578 25,043 27,047 29,239 31,452
Mean 6,088 6,114 6,305 6,544 25,052 27,075 29,243 31,526
Low  5,939 6,020 6,198 6,359 24,736 26,654 28,677 30,928

EBIT*

               
High  1,879 1,854 2,004 2,126 7,734 8,689 9,499 10,198
Consensus (median)  1,746 1,761 1,842 1,930 7,314 8,150 8,987 9,819
Mean  1,769 1,773 1,829 1,951 7,321 8,175 8,969 9,775
Low  1,698 1,714 1,673 1,844 7,168 7,894 8,624 9,407

Net profit

               
High 1,405 1,425 1,468 1,589 5,657 6,409 7,108 7,676
Consensus (median)  1,269 1,287 1,360 1,444 5,389 5,994 6,722 7,314
Mean  1,280 1,305 1,350 1,448 5,390 6,029 6,668 7,305
Low 1,189 1,221 1,244 1,310 5,039 5,641 6,258 6,803

*Before special items 

% Q1 22/23 Q2 22/23 Q3 22/23 Q4 22/23 FY 22/23 FY 23/24 FY 24/25 FY 25/26

Organic growth

               
High 8.2% 8.5% 8.9% 11.3% 8.6% 8.5% 8.7% 8.7%
Consensus (median)  6.2% 7.3% 7.6% 8.5% 7.5% 7.9% 7.9% 7.8%
Mean 6.3% 7.4% 7.7% 8.8% 7.6% 7.9% 7.9% 7.9%
Low  4.8% 6.5% 7.1% 6.2% 6.7% 7.0% 7.0% 7.0%

Reported growth

         
High  21.9% 13.4% 9.7% 11.7% 12.9% 9.9% 8.7% 8.7%
Consensus (median)  17.8% 11.0% 8.1% 8.6% 10.9% 8.0% 7.9% 7.8%
Mean  17.8% 11.1% 7.8% 8.0% 11.0% 8.1% 8.0% 7.8%
Low  14.9% 9.4% 6.0% 4.9% 9.6% 7.3% 7.0% 7.0%

EBIT*

               
High  30.8% 30.4% 31.5% 32.1% 30.7% 31.9% 32.1% 32.0%
Consensus (median)  28.7% 28.8% 29.1% 29.3% 29.2% 30.1% 30.7% 31.2%
Mean  29.1% 29.0% 29.0% 29.8% 29.2% 30.2% 30.7% 31.0%
Low  27.7% 28.4% 26.4% 28.2% 28.7% 28.8% 29.5% 30.0%

*Before special items