Consensus estimates as at 27 January 2025
| Financials (mEUR) | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | ||||
| Q4 2024 | Q4 2024 | Q4 2024 | Q4 2024 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 | 2025 | 2026 | 2026 | 2026 | 2026 | |||||
| Total Revenue | 5,868 | 6,303 | 5,536 | 22 | 17,016 | 17,457 | 16,690 | 25 | 19,469 | 20,656 | 18,174 | 25 | 21,563 | 23,037 | 19,140 | 25 | ||||
| Revenue, Onshore (Power solutions) | 4,642 | 5,034 | 4,205 | 21 | 12,267 | 12,657 | 11,828 | 25 | 13,381 | 14,761 | 11,755 | 25 | 14,253 | 15,784 | 11,955 | 25 | ||||
| Revenue, Offshore (Power solutions) | 255 | 437 | 126 | 21 | 1,275 | 1,579 | 939 | 25 | 2,191 | 2,634 | 1,781 | 25 | 3,142 | 4,511 | 2,266 | 25 | ||||
| Revenue, Service | 975 | 1,094 | 859 | 22 | 3,474 | 3,594 | 3,359 | 25 | 3,897 | 4,140 | 3,639 | 25 | 4,167 | 4,527 | 3,858 | 25 | ||||
| Gross profit | 1,027 | 1,173 | 804 | 18 | 1,969 | 2,221 | 1,748 | 22 | 2,780 | 3,094 | 2,453 | 22 | 3,278 | 3,974 | 2,625 | 22 | ||||
| EBITDA before special items | 907 | 1,006 | 804 | 17 | 1,531 | 1,855 | 1,411 | 22 | 2,371 | 2,728 | 2,117 | 22 | 2,852 | 3,316 | 2,332 | 22 | ||||
| EBIT before special items | 672 | 732 | 604 | 22 | 640 | 711 | 442 | 25 | 1,329 | 1,588 | 826 | 25 | 1,748 | 2,155 | 987 | 25 | ||||
| EBIT, Power Solutions | 572 | 644 | 497 | 21 | 584 | 668 | 414 | 25 | 996 | 1,373 | 594 | 25 | 1,350 | 1,700 | 742 | 25 | ||||
| EBIT, Service | 198 | 217 | 143 | 21 | 434 | 508 | 376 | 25 | 731 | 849 | 627 | 25 | 808 | 934 | 640 | 25 | ||||
| Not allocated | (99) | (72) | (116) | 21 | (378) | (350) | (394) | 25 | (397) | (359) | (475) | 25 | (411) | (331) | (530) | 25 | ||||
| Special items | 1 | 4 | 0 | 21 | (2) | 1 | (3) | 24 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 24 | ||||
| EBIT after special items | 673 | 732 | 604 | 22 | 638 | 711 | 442 | 25 | 1,329 | 1,588 | 826 | 25 | 1,748 | 2,155 | 987 | 25 | ||||
| Income from JV and associates | 3 | 26 | (20) | 21 | (3) | 20 | (26) | 23 | 6 | 30 | (26) | 23 | 8 | 38 | (26) | 23 | ||||
| Net financials | (30) | 52 | (56) | 22 | (151) | (52) | (180) | 24 | (122) | (25) | (238) | 24 | (112) | (21) | (238) | 24 | ||||
| Profit before tax | 645 | 761 | 565 | 22 | 493 | 609 | 385 | 24 | 1,233 | 1,487 | 930 | 24 | 1,675 | 2,060 | 1,190 | 24 | ||||
| Income tax | (152) | (24) | (203) | 22 | (116) | (80) | (200) | 24 | (297) | (214) | (364) | 24 | (404) | (297) | (506) | 24 | ||||
| Net profit | 493 | 669 | 414 | 22 | 377 | 469 | 291 | 24 | 936 | 1,134 | 698 | 24 | 1,271 | 1,603 | 892 | 24 | ||||
| Free Cash Flow | 286 | 1,263 | (538) | 24 | 837 | 1,609 | (146) | 24 | 1,090 | 1,792 | 242 | 24 | ||||||||
| Dividend per share | 0.1 | 0.9 | 0.0 | 24 | 0.3 | 2.0 | 0.0 | 24 | 0.4 | 2.5 | 0.0 | 24 | ||||||||
| Adj. earnings per share | 0.5 | 3.1 | 0.2 | 22 | 1.2 | 6.5 | 0.7 | 22 | 1.6 | 8.2 | 0.8 | 22 | ||||||||
| Order intake (MW) | 6,892 | 7,270 | 6,294 | 15 | 17,005 | 17,598 | 15,794 | 18 | 17,827 | 20,500 | 14,812 | 21 | 19,164 | 22,467 | 15,618 | 20 | ||||
| Onshore order intake (MW) | 4,709 | 5,394 | 4,380 | 15 | 12,697 | 13,457 | 11,700 | 19 | 14,184 | 17,583 | 12,428 | 21 | 15,055 | 19,467 | 12,750 | 21 | ||||
| Offshore order intake (MW) | 2,183 | 2,315 | 900 | 15 | 4,281 | 4,580 | 2,800 | 18 | 3,604 | 5,099 | 2,298 | 20 | 4,004 | 6,000 | 2,598 | 20 | ||||
| Order intake (mEUR) | 7,288 | 7,880 | 6,251 | 14 | 18,468 | 19,411 | 17,169 | 17 | 18,927 | 21,508 | 15,812 | 18 | 20,176 | 23,199 | 16,544 | 17 | ||||
| Onshore order intake (mEUR) | 4,682 | 5,171 | 4,206 | 12 | 13,012 | 13,861 | 11,115 | 17 | 14,446 | 17,434 | 12,022 | 18 | 15,256 | 19,299 | 12,135 | 18 | ||||
| Offshore order intake (mEUR) | 2,629 | 3,029 | 1,080 | 12 | 5,394 | 6,450 | 3,864 | 16 | 4,369 | 6,406 | 2,703 | 17 | 4,736 | 7,103 | 2,994 | 17 | ||||
| Deliveries (MW) | 4,990 | 5,869 | 4,162 | 17 | 13,268 | 14,168 | 12,781 | 23 | 15,022 | 16,070 | 13,446 | 22 | 16,878 | 18,166 | 14,532 | 22 | ||||
| Onshore deliveries (MW) | 4,715 | 5,519 | 3,784 | 19 | 12,179 | 12,965 | 11,787 | 24 | 13,150 | 14,047 | 11,905 | 23 | 14,105 | 15,255 | 12,143 | 23 | ||||
| Offshore deliveries (MW) | 255 | 849 | 109 | 17 | 1,081 | 1,702 | 911 | 23 | 1,847 | 2,233 | 1,542 | 22 | 2,726 | 3,661 | 2,100 | 22 |
Analyst consensus collected with cut-off date January 27 2025, pre disclosure of the Q4 2024 report.