Consensus estimates as at 25 October 2024
| Financials (mEUR) | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | Average | High | Low | # est. | ||||
| Q3 2024 | Q3 2024 | Q3 2024 | Q3 2024 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 | 2025 | 2026 | 2026 | 2026 | 2026 | |||||
| Total Revenue | 4,947 | 5,362 | 4,465 | 25 | 16,907 | 17,410 | 16,090 | 25 | 19,886 | 21,516 | 18,295 | 25 | 22,060 | 23,976 | 19,447 | 24 | ||||
| Revenue, Onshore (Power solutions) | 3,608 | 4,035 | 2,806 | 23 | 12,193 | 12,797 | 11,069 | 25 | 13,691 | 15,450 | 12,120 | 25 | 14,655 | 16,223 | 12,381 | 24 | ||||
| Revenue, Offshore (Power solutions) | 357 | 688 | 250 | 23 | 1,175 | 1,524 | 939 | 25 | 2,187 | 2,709 | 1,781 | 25 | 3,124 | 3,996 | 2,300 | 24 | ||||
| Revenue, Service | 970 | 1,022 | 863 | 24 | 3,538 | 3,651 | 3,333 | 25 | 4,008 | 4,282 | 3,651 | 25 | 4,282 | 4,659 | 3,870 | 24 | ||||
| Gross profit | 669 | 932 | 315 | 22 | 2,075 | 2,939 | 1,607 | 22 | 3,026 | 4,234 | 2,482 | 22 | 3,486 | 4,827 | 2,694 | 21 | ||||
| EBITDA before special items | 566 | 694 | 286 | 21 | 1,596 | 1,826 | 1,271 | 23 | 2,517 | 2,830 | 1,895 | 23 | 2,958 | 3,312 | 2,135 | 22 | ||||
| EBIT before special items | 352 | 424 | 205 | 25 | 719 | 824 | 471 | 25 | 1,548 | 1,832 | 939 | 25 | 1,928 | 2,310 | 1,100 | 24 | ||||
| EBIT, Power Solutions | 252 | 325 | 117 | 23 | 624 | 712 | 378 | 25 | 1,141 | 1,380 | 594 | 25 | 1,469 | 1,740 | 752 | 23 | ||||
| EBIT, Service | 196 | 212 | 183 | 23 | 484 | 505 | 455 | 25 | 812 | 912 | 687 | 25 | 879 | 976 | 744 | 23 | ||||
| Not allocated | (96) | (90) | (105) | 23 | (389) | (347) | (423) | 25 | (405) | (352) | (513) | 25 | (419) | (306) | (574) | 23 | ||||
| Special items | 0 | 0 | 0 | 23 | 1 | 1 | 0 | 23 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 22 | ||||
| EBIT after special items | 352 | 424 | 205 | 25 | 720 | 825 | 472 | 25 | 1,548 | 1,832 | 939 | 25 | 1,928 | 2,310 | 1,100 | 24 | ||||
| Income from JV and associates | 1 | 18 | (7) | 23 | 6 | 40 | (26) | 24 | 6 | 49 | (26) | 24 | 9 | 58 | (26) | 23 | ||||
| Net financials | (32) | 6 | (55) | 24 | (141) | (50) | (196) | 25 | (121) | (25) | (208) | 25 | (109) | (25) | (205) | 24 | ||||
| Profit before tax | 322 | 388 | 167 | 24 | 584 | 780 | 293 | 25 | 1,433 | 1,817 | 837 | 25 | 1,828 | 2,300 | 996 | 24 | ||||
| Income tax | (79) | (24) | (113) | 24 | (133) | (34) | (179) | 25 | (345) | (209) | (432) | 25 | (443) | (249) | (548) | 24 | ||||
| Net profit | 243 | 364 | 120 | 24 | 452 | 601 | 245 | 25 | 1,088 | 1,385 | 628 | 25 | 1,385 | 1,752 | 747 | 24 | ||||
| Free Cash Flow | 281 | 828 | (600) | 25 | 972 | 1,936 | (508) | 25 | 1,259 | 1,933 | (90) | 24 | ||||||||
| Dividend per share | 0.1 | 0.2 | 0.0 | 25 | 0.3 | 0.4 | 0.0 | 25 | 0.3 | 0.5 | 0.0 | 24 | ||||||||
| Adj. earnings per share | 0.5 | 0.6 | 0.2 | 23 | 1.1 | 1.4 | 0.6 | 23 | 1.4 | 1.7 | 0.7 | 22 | ||||||||
| Order intake (MW) | 4,492 | 5,743 | 3,520 | 22 | 16,633 | 19,000 | 14,711 | 23 | 18,688 | 20,500 | 16,779 | 22 | 19,810 | 22,135 | 18,000 | 21 | ||||
| Onshore order intake (MW) | 3,070 | 4,900 | 2,600 | 22 | 13,606 | 15,500 | 11,196 | 23 | 15,063 | 16,762 | 13,792 | 22 | 15,948 | 18,064 | 14,397 | 21 | ||||
| Offshore order intake (MW) | 1,604 | 1,611 | 1,600 | 17 | 3,161 | 4,165 | 1,200 | 19 | 3,625 | 5,000 | 2,500 | 22 | 3,862 | 6,000 | 2,738 | 21 | ||||
| Order intake (mEUR) | 4,851 | 5,880 | 3,767 | 21 | 18,171 | 29,567 | 14,910 | 23 | 19,792 | 34,557 | 15,708 | 21 | 20,869 | 36,208 | 16,243 | 20 | ||||
| Onshore order intake (mEUR) | 3,148 | 4,827 | 2,550 | 18 | 14,249 | 21,368 | 11,060 | 20 | 15,349 | 22,810 | 13,510 | 19 | 16,154 | 23,452 | 13,533 | 18 | ||||
| Offshore order intake (mEUR) | 2,044 | 3,200 | 1,766 | 13 | 4,119 | 8,154 | 1,800 | 16 | 4,642 | 11,731 | 3,437 | 19 | 4,989 | 12,742 | 3,559 | 18 | ||||
| Deliveries (MW) | 3,846 | 4,350 | 3,274 | 21 | 13,052 | 13,644 | 11,909 | 23 | 15,394 | 16,800 | 13,650 | 23 | 17,310 | 18,750 | 15,165 | 22 | ||||
| Onshore deliveries (MW) | 3,548 | 4,000 | 2,745 | 23 | 12,048 | 12,769 | 10,735 | 25 | 13,499 | 15,000 | 12,000 | 25 | 14,543 | 15,934 | 12,633 | 24 | ||||
| Offshore deliveries (MW) | 298 | 529 | 200 | 21 | 968 | 1,174 | 779 | 24 | 1,862 | 2,384 | 1,507 | 24 | 2,704 | 3,633 | 1,917 | 23 |
Analyst consensus collected with cut-off date October 25 2024, before disclosure of the Q3 2024 report.