Brenda sailing on a lake. — Brenda

Consensus Estimates

Estimates for Q2-Q4 23/24 and FY 23/24-26/27

^{Note: Consensus estimates are based on inputs from 20 analysts}
^{Latest update: 10 April 2023}

mDKK	Q2 23/24	Q3 23/24	Q4 23/24	FY 23/24	FY 24/25	FY 25/26	FY 26/27
Net revenue
High	6,869	6,948	7,252	27,494	29,972	33,168	36,673
Consensus (median)	6,693	6,852	6,989	27,171	29,571	32,090	34,899
Mean	6,711	6,852	7,024	27,193	29,617	32,218	35,017
Low	6,613	6,733	6,892	27,009	29,319	31,722	34,064
EBIT*
High	1,903	2,020	2,084	7,718	8,864	10,106	11,525
Consensus (median)	1,840	1,921	1,973	7,583	8,589	9,614	10,701
Mean	1,848	1,923	1,982	7,575	8,576	9,610	10,760
Low	1,794	1,850	1,893	7,461	8,347	9,235	10,149
Net profit
High	1,336	1,456	1,586	5,430	6,648	7,620	8,721
Consensus (median)	1,292	1,358	1,405	5,289	6,189	6,999	7,879
Mean	1,291	1,367	1,419	5,289	6,181	7,016	7,921
Low	1,225	1,332	1,325	5,168	5,867	6,570	7,272

*Before special items

%	Q2 23/24	Q3 23/24	Q4 23/24	FY 23/24	FY 24/25	FY 25/26	FY 26/27
Organic growth
High	8.8%	9.1%	10.0%	8.5%	9.7%	9.9%	10.6%
Consensus (median)	7.6%	8.2%	9.0%	8.1%	8.8%	8.6%	8.5%
Mean	7.6%	8.3%	8.9%	8.1%	8.9%	8.8%	8.6%
Low	6.4%	7.5%	8.1%	7.9%	8.3%	8.1%	7.4%
Reported growth
High	13.3%	13.7%	16.5%	12.2%	10.5%	10.7%	10.6%
Consensus (median)	10.4%	12.2%	12.3%	10.9%	8.8%	8.6%	8.4%
Mean	10.7%	12.2%	12.8%	11.0%	8.9%	8.8%	8.6%
Low	9.1%	10.2%	10.7%	10.2%	7.6%	7.4%	7.3%
EBIT*
High	28.5%	29.3%	29.3%	28.4%	29.7%	30.9%	32.1%
Consensus (median)	27.5%	28.0%	28.2%	27.9%	29.0%	30.0%	30.7%
Mean	27.5%	28.1%	28.2%	27.9%	29.0%	29.8%	30.7%
Low	27.0%	27.1%	27.2%	27.5%	28.2%	28.9%	29.8%

*Before special items