Consensus estimates as at 25 April 2024
| Financials (mEUR) | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | ||||
| Q1 2024 | Q1 2024 | Q1 2024 | Q1 2024 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 | 2025 | 2026 | 2026 | 2026 | 2026 | |||||
| Total Revenue | 2,977 | 3,385 | 2,598 | 24 | 17,150 | 17,805 | 16,392 | 25 | 20,413 | 23,672 | 18,538 | 25 | 22,657 | 26,415 | 18,641 | 23 | ||||
| Revenue, Onshore (Power solutions) | 1,924 | 2,222 | 1,548 | 23 | 12,247 | 13,136 | 11,403 | 25 | 14,177 | 17,692 | 12,498 | 25 | 15,088 | 19,643 | 12,197 | 23 | ||||
| Revenue, Offshore (Power solutions) | 213 | 307 | 132 | 23 | 1,113 | 1,510 | 750 | 25 | 2,159 | 2,671 | 1,445 | 25 | 3,170 | 6,224 | 2,027 | 23 | ||||
| Revenue, Service | 848 | 925 | 681 | 23 | 3,790 | 4,074 | 3,448 | 25 | 4,077 | 4,512 | 3,695 | 25 | 4,399 | 4,997 | 3,891 | 23 | ||||
| Gross profit | 316 | 412 | 235 | 19 | 2,159 | 2,656 | 1,910 | 22 | 3,074 | 4,268 | 2,503 | 22 | 3,598 | 4,951 | 2,698 | 20 | ||||
| EBITDA before special items | 220 | 325 | 28 | 19 | 1,754 | 2,211 | 1,545 | 24 | 2,660 | 3,587 | 1,998 | 24 | 3,173 | 4,182 | 2,293 | 22 | ||||
| EBIT before special items | 25 | 122 | -67 | 24 | 888 | 1,362 | 673 | 25 | 1,737 | 2,356 | 986 | 25 | 2,161 | 2,809 | 1,172 | 23 | ||||
| EBIT, Power Solutions | -68 | 33 | -162 | 22 | 431 | 955 | 236 | 24 | 1,196 | 1,853 | 539 | 24 | 1,540 | 2,188 | 698 | 21 | ||||
| EBIT, Service | 188 | 203 | 178 | 22 | 843 | 896 | 792 | 24 | 940 | 1,024 | 842 | 24 | 1,028 | 1,174 | 869 | 21 | ||||
| Not allocated | -92 | -75 | -108 | 22 | -381 | -348 | -431 | 24 | -398 | -353 | -518 | 24 | -398 | -172 | -586 | 21 | ||||
| Special items | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 21 | ||||
| EBIT after special items | 25 | 122 | -67 | 24 | 888 | 1,362 | 673 | 25 | 1,737 | 2,356 | 986 | 25 | 2,161 | 2,809 | 1,172 | 23 | ||||
| Income from JV and associates | 1 | 14 | -7 | 20 | 4 | 54 | -26 | 22 | 9 | 63 | -26 | 22 | 10 | 72 | -26 | 20 | ||||
| Net financials | -30 | -9 | -45 | 22 | -111 | -35 | -180 | 24 | -109 | -25 | -238 | 24 | -95 | 0 | -238 | 22 | ||||
| Profit before tax | -1 | 82 | -82 | 23 | 780 | 1,206 | 550 | 25 | 1,637 | 2,299 | 877 | 25 | 2,076 | 2,752 | 1,065 | 23 | ||||
| Income tax | -4 | 19 | -55 | 22 | -191 | -140 | -314 | 24 | -401 | -219 | -575 | 24 | -509 | -266 | -688 | 22 | ||||
| Net profit | -5 | 61 | -106 | 23 | 591 | 892 | 417 | 25 | 1,239 | 1,724 | 658 | 25 | 1,569 | 2,064 | 799 | 23 | ||||
| Free Cash Flow | 465 | 2,096 | -536 | 24 | 1,139 | 2,232 | -205 | 24 | 1,506 | 2,443 | 333 | 22 | ||||||||
| Dividend per share | 0.13 | 0.26 | 0.00 | 25 | 0.32 | 0.47 | 0.00 | 25 | 0.41 | 0.56 | 0.00 | 23 | ||||||||
| Adj. earnings per share | 0.60 | 0.88 | 0.40 | 23 | 1.26 | 1.71 | 0.74 | 23 | 1.60 | 2.04 | 1.15 | 21 | ||||||||
| Order intake (MW) | 2,228 | 3,550 | 1,700 | 22 | 17,610 | 19,601 | 15,117 | 23 | 19,212 | 21,367 | 16,500 | 23 | 20,582 | 23,422 | 17,500 | 20 | ||||
| Onshore order intake (MW) | 2,238 | 3,550 | 1,700 | 18 | 15,135 | 17,480 | 13,500 | 20 | 15,937 | 18,367 | 14,000 | 20 | 16,903 | 20,022 | 15,000 | 18 | ||||
| Offshore order intake (MW) | 0 | 0 | 0 | 18 | 2,723 | 4,000 | 1,375 | 20 | 3,398 | 5,000 | 1,875 | 20 | 3,773 | 6,000 | 2,500 | 18 | ||||
| Order intake (mEUR) | 2,178 | 3,497 | 1,547 | 22 | 17,641 | 20,152 | 14,029 | 23 | 19,231 | 22,329 | 15,410 | 21 | 20,326 | 24,345 | 15,349 | 18 | ||||
| Onshore order intake (mEUR) | 2,154 | 3,497 | 1,547 | 16 | 14,883 | 17,377 | 13,199 | 19 | 15,558 | 18,495 | 13,580 | 17 | 16,252 | 20,175 | 14,420 | 15 | ||||
| Offshore order intake (mEUR) | 0 | 0 | 0 | 16 | 3,186 | 4,400 | 1,581 | 19 | 4,029 | 5,500 | 2,156 | 17 | 4,471 | 6,600 | 3,000 | 15 | ||||
| Deliveries (MW) | 2,142 | 2,484 | 1,800 | 21 | 13,455 | 14,409 | 12,376 | 24 | 16,342 | 19,251 | 13,898 | 24 | 18,341 | 21,595 | 14,685 | 23 | ||||
| Onshore deliveries (MW) | 1,964 | 2,224 | 1,650 | 21 | 12,499 | 13,448 | 11,361 | 25 | 14,432 | 17,601 | 12,816 | 25 | 15,569 | 19,545 | 12,633 | 23 | ||||
| Offshore deliveries (MW) | 191 | 261 | 107 | 20 | 974 | 1,351 | 615 | 24 | 1,882 | 2,364 | 889 | 24 | 2,771 | 5,741 | 1,002 | 23 |
Analyst consensus collected with cut-off date April 24 2024, pre disclosure of the Q1 2024 report.