Consensus estimates as at 1 March  2024

Financials (mEUR) AverageHighLow# est. AverageHighLow# est. AverageHighLow# est. AverageHighLow# est.
  Q1 2024Q1 2024Q1 2024Q1 2024 2024202420242024 2025202520252025 2026202620262026
Total Revenue 3,1153,3322,7919 16,98517,80516,08421 20,09522,43917,98221 22,35724,86218,67111
Revenue, Onshore (Power solutions) 2,0522,2041,7729 12,14713,10110,73320 13,91516,03311,98420 14,83316,23913,53910
Revenue, Offshore (Power solutions) 2073071499 1,0851,43054020 2,1963,2001,74420 3,4516,1452,50010
Revenue, Service 8578877799 3,7754,0743,35521 4,0544,5123,51821 4,4044,9974,02311
                     
Gross profit 3353752789 2,1322,6561,92918 3,0173,4512,39818 3,6184,4013,04210
                     
EBITDA before special items 227290288 1,7532,3611,49120 2,6223,0632,15120 3,1573,5142,66710
                     
EBIT before special items 4086-139 8851,50967321 1,6852,06398521 2,0742,4221,17311
EBIT, Power Solutions -58-3-1368 4231,1648620 1,1421,57353820 1,4451,85069911
EBIT, Service 1912131718 84092872620 9361,06280820 1,0151,17486911
Not allocated -90-75-968 -372-255-42920 -386-280-51520 -386-306-42511
                     
Special items 0009 00021 00021 00011
EBIT after special items 4086-139 8851,50967321 1,6852,06398521 2,0742,4221,17311
                     
Income from JV and associates 214-58 954-2419 1263-2219 872-209
Net financials -32-15-459 -108-35-18020 -98-25-20720 -970-20510
Profit before tax 1151-509 7961,40158320 1,6342,0531,11220 2,0752,4211,50310
                     
Income tax -516-249 -192-140-36420 -395-256-49420 -494-346-57710
Net profit 639-529 5971,03743821 1,2111,56465821 1,5101,88980011
                     
Free Cash Flow      3321,164-53020 1,0741,841-37220 1,2772,41617011
Dividend per share      0.171.100.0021 0.381.900.0021 0.542.560.0011
Adj. earnings per share      0.813.680.4013 1.566.320.6513 2.178.540.7911
                     
Order intake (MW) 3,2214,1221,5008 17,77519,61415,11716 19,40021,68316,50016 20,46122,42817,5007
Onshore order intake (MW) 2,5453,5501,5007 15,04016,21913,50015 15,82817,19314,00015 16,45717,67315,0007
Offshore order intake (MW) 5471,00007 2,8214,0001,37515 3,6015,0001,87515 4,0045,0002,5007
                     
Order intake (mEUR) 3,2434,0981,4258 17,58519,79614,04416 19,00922,32915,39515 19,49222,48815,3808
Onshore order intake (mEUR) 2,4643,4971,4257 14,69716,74413,19914 15,12116,99513,58013 15,48916,82914,4207
Offshore order intake (mEUR) 6571,26007 3,2264,4001,58114 4,1795,5002,15613 4,5905,6593,0007
                     
Deliveries (MW) 2,2922,4841,9227 13,37714,60812,30320 16,21418,90014,21620 18,19620,25314,71610
Onshore deliveries (MW) 2,1042,2811,7728 12,44513,64711,27821 14,22616,11712,16221 15,20017,22412,66410
Offshore deliveries (MW) 1922611327 9561,30050020 1,9662,7831,60020 2,9965,7412,05210