Consensus estimates as at 22 February 2023

Financials (mEUR) AverageHighLow# est. AverageHighLow# est. AverageHighLow# est.
  2023202320232023 2024202420242024 2025202520252025
Total Revenue 14.87315.43714.29815 18.29120.75116.34115 21.63525.02418.36415
Revenue, Onshore (Power solutions) 10.51011.07010.07914 13.57615.78210.99314 14.94118.02011.63714
Revenue, Offshore (Power solutions) 1.0481.38461914 1.0591.86152514 2.8013.6051.30614
Revenue, Service 3.3503.4713.26315 3.5923.8183.39015 3.8604.2233.56915
                
Gross profit 1.3662.18195915 2.4783.6221.82315 3.2724.8732.33815
                
EBITDA before special items 1.0351.19878815 2.1022.7621.44715 2.8173.7792.04615
                
EBIT before special items 152354-415 1.1611.83353315 1.8182.7171.03415
EBIT, WTG -303-65-60315 6171.2868315 1.2112.18746415
EBIT, Service 73576969015 84191675315 9241.05676015
Not allocated -295-149-32814 -321-218-39714 -342-218-46414
                
Special items               
EBIT after special items 152354-415 1.1611.83353315 1.8182.7171.03415
                
Income from JV and associates 3060613 3470613 3680713
Net financials -84-20-15715 -79-20-16815 -73-20-17115
Profit before tax 98287-15215 1.1111.77647215 1.7782.66096415
                
Net profit 77230-11415 8471.33235415 1.3531.99572315
                
Free Cash Flow 111665-83615 8241.6346815 1.3362.16458215
Dividend per share 0,030,060,0011 0,230,360,0715 0,370,540,0815
                
Onshore deliveries (MW) 11.31212.30010.20015 13.38615.07611.49115 14.89317.80011.95715
Onshore order intake (MW) 13.37715.00011.72414 14.92017.00012.49514 15.86018.75213.59213
Onshore order intake (mEUR) 14.16017.24312.30114 15.40218.02712.74514 16.09819.28913.28413
                
Offshore deliveries (MW) 9331.25860814 1.0541.95050014 2.5453.57194314
Offshore order intake (MW) 1.9633.50052011 2.8935.0001.62511 3.8275.5001.87511
Offshore order intake (mEUR) 2.5314.55359211 3.6485.7752.00011 4.7077.2832.57811