Consensus estimates as at 29 May 2024
| Financials (mEUR) | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | ||||
| Q2 2024 | Q2 2024 | Q2 2024 | Q2 2024 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 | 2025 | 2026 | 2026 | 2026 | 2026 | |||||
| Total Revenue | 3,750 | 3,973 | 3,203 | 7 | 17,105 | 17,613 | 16,392 | 25 | 20,410 | 23,674 | 18,538 | 25 | 22,660 | 26,432 | 18,641 | 23 | ||||
| Revenue, Onshore (Power solutions) | 2,556 | 2,959 | 1,963 | 7 | 12,198 | 13,136 | 11,403 | 25 | 14,153 | 17,527 | 12,498 | 25 | 15,075 | 19,479 | 12,197 | 23 | ||||
| Revenue, Offshore (Power solutions) | 246 | 345 | 167 | 7 | 1,092 | 1,510 | 642 | 25 | 2,154 | 2,671 | 1,445 | 25 | 3,169 | 6,224 | 2,027 | 23 | ||||
| Revenue, Service | 948 | 990 | 773 | 7 | 3,814 | 4,074 | 3,482 | 25 | 4,104 | 4,512 | 3,695 | 25 | 4,416 | 4,997 | 3,891 | 23 | ||||
| Gross profit | 390 | 457 | 314 | 6 | 2,175 | 2,656 | 1,931 | 21 | 3,094 | 4,311 | 2,503 | 21 | 3,624 | 5,026 | 2,698 | 19 | ||||
| EBITDA before special items | 309 | 355 | 227 | 6 | 1,750 | 2,211 | 1,545 | 24 | 2,660 | 3,590 | 1,998 | 24 | 3,173 | 4,211 | 2,293 | 22 | ||||
| EBIT before special items | 100 | 156 | 20 | 7 | 884 | 1,362 | 673 | 25 | 1,739 | 2,359 | 986 | 25 | 2,162 | 2,836 | 1,172 | 23 | ||||
| EBIT, Power Solutions | -25 | 35 | -106 | 5 | 410 | 955 | 46 | 25 | 1,185 | 1,837 | 539 | 25 | 1,526 | 2,171 | 698 | 22 | ||||
| EBIT, Service | 215 | 220 | 211 | 5 | 844 | 896 | 801 | 25 | 941 | 1,024 | 842 | 25 | 1,028 | 1,174 | 869 | 22 | ||||
| Not allocated | -91 | -86 | -98 | 5 | -370 | -91 | -431 | 25 | -387 | -111 | -518 | 25 | -385 | -116 | -586 | 22 | ||||
| Special items | 0 | 0 | 0 | 6 | 0 | 1 | 0 | 22 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 20 | ||||
| EBIT after special items | 100 | 156 | 20 | 7 | 884 | 1,362 | 673 | 25 | 1,739 | 2,359 | 986 | 25 | 2,162 | 2,836 | 1,172 | 23 | ||||
| Income from JV and associates | 2 | 19 | -7 | 6 | 5 | 54 | -26 | 22 | 11 | 63 | -26 | 22 | 11 | 72 | -26 | 20 | ||||
| Net financials | -31 | -9 | -41 | 7 | -115 | -50 | -180 | 24 | -110 | -25 | -238 | 24 | -94 | 0 | -238 | 22 | ||||
| Profit before tax | 70 | 120 | -15 | 7 | 773 | 1,206 | 550 | 25 | 1,639 | 2,256 | 877 | 25 | 2,079 | 2,779 | 1,065 | 23 | ||||
| Income tax | -14 | 4 | -29 | 7 | -188 | -146 | -314 | 24 | -401 | -219 | -564 | 24 | -510 | -266 | -695 | 22 | ||||
| Net profit | 55 | 91 | -11 | 7 | 587 | 892 | 417 | 25 | 1,241 | 1,692 | 658 | 25 | 1,571 | 2,085 | 799 | 23 | ||||
| Free Cash Flow | 407 | 1,058 | -559 | 24 | 1,075 | 1,810 | -205 | 24 | 1,446 | 2,369 | 333 | 22 | ||||||||
| Dividend per share | 0.13 | 0.26 | 0.00 | 25 | 0.32 | 0.47 | 0.00 | 25 | 0.41 | 0.57 | 0.00 | 23 | ||||||||
| Adj. earnings per share | 0.59 | 0.88 | 0.41 | 22 | 1.24 | 1.56 | 0.74 | 22 | 1.58 | 1.83 | 1.15 | 20 | ||||||||
| Order intake (MW) | 3,867 | 4,655 | 2,331 | 5 | 17,717 | 19,601 | 15,117 | 22 | 19,225 | 21,405 | 16,500 | 22 | 20,598 | 23,463 | 17,500 | 20 | ||||
| Onshore order intake (MW) | 3,467 | 4,350 | 2,331 | 5 | 15,231 | 17,592 | 13,500 | 21 | 16,054 | 18,405 | 14,000 | 21 | 17,015 | 20,063 | 15,000 | 19 | ||||
| Offshore order intake (MW) | 400 | 1,000 | 0 | 5 | 2,687 | 4,000 | 1,375 | 20 | 3,368 | 5,000 | 1,875 | 20 | 3,773 | 6,000 | 2,500 | 18 | ||||
| Order intake (mEUR) | 3,844 | 4,658 | 2,229 | 5 | 17,635 | 20,152 | 14,029 | 22 | 19,239 | 22,329 | 15,410 | 20 | 20,334 | 24,345 | 15,349 | 18 | ||||
| Onshore order intake (mEUR) | 3,384 | 4,286 | 2,229 | 5 | 14,852 | 17,343 | 13,000 | 20 | 15,661 | 18,495 | 13,580 | 18 | 16,339 | 20,175 | 14,420 | 16 | ||||
| Offshore order intake (mEUR) | 460 | 1,150 | 0 | 5 | 3,143 | 4,400 | 1,581 | 19 | 3,988 | 5,500 | 2,156 | 17 | 4,471 | 6,600 | 3,000 | 15 | ||||
| Deliveries (MW) | 2,735 | 3,005 | 2,163 | 5 | 13,417 | 14,270 | 12,376 | 25 | 16,352 | 19,399 | 13,898 | 25 | 18,315 | 21,695 | 14,685 | 22 | ||||
| Onshore deliveries (MW) | 2,517 | 2,755 | 1,963 | 5 | 12,465 | 13,735 | 11,361 | 25 | 14,486 | 17,749 | 12,816 | 25 | 15,537 | 19,645 | 12,633 | 22 | ||||
| Offshore deliveries (MW) | 218 | 300 | 142 | 5 | 952 | 1,351 | 526 | 25 | 1,866 | 2,364 | 889 | 25 | 2,778 | 5,741 | 1,002 | 22 |
Analyst consensus collected with cut-off date May 29 2024, post disclosure of the Q1 2024 report.