Consensus estimates as at 25 November 2024
| Financials (mEUR) | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | ||||
| Q4 2024 | Q3 2024 | Q3 2024 | Q3 2024 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 | 2025 | 2026 | 2026 | 2026 | 2026 | |||||
| Total Revenue | 5,851 | 6,083 | 5,666 | 13 | 17,013 | 17,449 | 16,690 | 20 | 19,634 | 20,872 | 18,262 | 20 | 21,745 | 23,295 | 19,140 | 20 | ||||
| Revenue, Onshore (Power solutions) | 4,622 | 4,854 | 4,376 | 12 | 12,275 | 12,657 | 11,828 | 20 | 13,473 | 14,935 | 12,202 | 20 | 14,340 | 15,938 | 12,414 | 20 | ||||
| Revenue, Offshore (Power solutions) | 243 | 387 | 82 | 12 | 1,263 | 1,579 | 939 | 20 | 2,229 | 2,866 | 1,781 | 20 | 3,197 | 4,145 | 2,266 | 20 | ||||
| Revenue, Service | 994 | 1,089 | 883 | 12 | 3,475 | 3,589 | 3,322 | 20 | 3,932 | 4,282 | 3,744 | 20 | 4,208 | 4,539 | 3,878 | 20 | ||||
| Gross profit | 956 | 1,169 | 156 | 12 | 1,976 | 2,221 | 1,884 | 15 | 2,850 | 3,110 | 2,496 | 15 | 3,327 | 3,630 | 2,720 | 15 | ||||
| EBITDA before special items | 779 | 972 | 40 | 10 | 1,520 | 1,855 | 1,411 | 16 | 2,420 | 2,678 | 2,152 | 16 | 2,864 | 3,173 | 2,324 | 16 | ||||
| EBIT before special items | 652 | 738 | 571 | 13 | 635 | 720 | 442 | 20 | 1,380 | 1,673 | 826 | 20 | 1,771 | 2,153 | 987 | 20 | ||||
| EBIT, Power Solutions | 548 | 638 | 470 | 12 | 579 | 665 | 414 | 20 | 1,024 | 1,302 | 594 | 20 | 1,354 | 1,712 | 742 | 19 | ||||
| EBIT, Service | 200 | 217 | 186 | 12 | 435 | 508 | 365 | 20 | 747 | 885 | 627 | 20 | 827 | 947 | 640 | 19 | ||||
| Not allocated | (100) | (72) | (115) | 12 | (378) | (350) | (393) | 20 | (392) | (361) | (418) | 20 | (402) | (331) | (465) | 19 | ||||
| Special items | 1 | 4 | 0 | 11 | (1) | 1 | (3) | 17 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 16 | ||||
| EBIT after special items | 653 | 738 | 571 | 13 | 628 | 717 | 442 | 18 | 1,388 | 1,673 | 826 | 18 | 1,764 | 2,153 | 987 | 18 | ||||
| Income from JV and associates | 2 | 26 | (14) | 11 | (5) | 20 | (26) | 15 | 1 | 30 | (26) | 15 | 5 | 38 | (26) | 15 | ||||
| Net financials | (29) | (9) | (43) | 12 | (150) | (72) | (170) | 16 | (113) | (25) | (195) | 16 | (105) | (25) | (205) | 16 | ||||
| Profit before tax | 626 | 733 | 533 | 12 | 481 | 612 | 385 | 15 | 1,310 | 1,663 | 943 | 15 | 1,710 | 2,143 | 1,185 | 15 | ||||
| Income tax | (148) | (99) | (203) | 12 | (114) | (79) | (200) | 16 | (315) | (235) | (396) | 16 | (412) | (296) | (511) | 16 | ||||
| Net profit | 477 | 623 | 387 | 12 | 370 | 471 | 291 | 16 | 1,002 | 1,268 | 698 | 16 | 1,303 | 1,632 | 889 | 16 | ||||
| Free Cash Flow | 257 | 841 | (545) | 16 | 908 | 1,683 | (73) | 16 | 1,160 | 1,876 | 242 | 16 | ||||||||
| Dividend per share | 0.1 | 0.8 | 0.0 | 16 | 0.4 | 2.5 | 0.0 | 16 | 0.5 | 3.3 | 0.0 | 16 | ||||||||
| Adj. earnings per share | 0.4 | 0.5 | 0.2 | 15 | 1.0 | 1.3 | 0.7 | 15 | 1.3 | 1.6 | 0.9 | 15 | ||||||||
| Order intake (MW) | 5,613 | 7,077 | 3,456 | 11 | 16,240 | 18,516 | 13,784 | 18 | 18,166 | 20,500 | 14,812 | 18 | 19,427 | 22,135 | 15,618 | 18 | ||||
| Onshore order intake (MW) | 4,919 | 6,542 | 2,827 | 12 | 13,239 | 15,151 | 11,197 | 18 | 14,677 | 16,762 | 12,500 | 18 | 15,524 | 18,064 | 12,750 | 18 | ||||
| Offshore order intake (MW) | 768 | 1,605 | 0 | 11 | 3,002 | 4,000 | 1,200 | 18 | 3,489 | 5,000 | 2,313 | 18 | 3,903 | 6,000 | 2,738 | 18 | ||||
| Order intake (mEUR) | 5,854 | 7,632 | 3,490 | 10 | 17,275 | 20,182 | 14,910 | 17 | 18,344 | 20,554 | 12,960 | 15 | 19,628 | 22,264 | 14,499 | 15 | ||||
| Onshore order intake (mEUR) | 4,807 | 6,418 | 2,850 | 10 | 13,386 | 14,824 | 11,151 | 15 | 14,531 | 16,369 | 13,000 | 14 | 15,323 | 17,845 | 13,127 | 14 | ||||
| Offshore order intake (mEUR) | 1,047 | 2,087 | 0 | 10 | 3,786 | 4,607 | 1,800 | 15 | 4,197 | 5,500 | 2,812 | 14 | 4,672 | 6,600 | 3,417 | 14 | ||||
| Deliveries (MW) | 4,710 | 5,087 | 4,162 | 9 | 13,176 | 13,705 | 12,781 | 17 | 15,196 | 16,300 | 13,446 | 17 | 17,063 | 18,252 | 14,532 | 17 | ||||
| Onshore deliveries (MW) | 4,512 | 4,804 | 3,784 | 11 | 12,135 | 12,769 | 11,787 | 18 | 13,351 | 14,500 | 11,905 | 18 | 14,261 | 15,802 | 12,143 | 18 | ||||
| Offshore deliveries (MW) | 229 | 378 | 125 | 9 | 1,045 | 1,203 | 911 | 17 | 1,859 | 2,388 | 1,542 | 17 | 2,771 | 3,160 | 2,280 | 17 |
Analyst consensus collected with cut-off date November 25 2024, after disclosure of the Q3 2024 report.