Consensus estimates

Last data input: Oct 26, 2022
Median / actual (MDKK) 2022Q3e20212022e2023e2024e
EBITDA incl. new partnership gains
 
12,746
24,296
32,549
25,122
27,572
- EBITDA excl. new partnership gains 3,44515,78921,13224,15526,164
- Offshore
 
10,682
18,021
23,148
18,545
20,555
Sites, O&Ms and PPAs 2,02213,05913,83720,69422,087
Construction contracts 9,6257,53512,6114601,131
Other incl. Project dev. -728-2,573-3,000-2,973-3,037
- Onshore
 
927
1,349
3,657
4,217
4,845
Sites 5355352,1322,4223,121
PTCs and tax attributes 6051,3822,2132,3492,545
Other incl. Project dev. -200-568-800-820-840
- Bioenergy & Other
 
946
4,747
5,700
2,478
1,567
CHP Plants 7503,2024,8512,7301,502
Gas Markets & Infrastructure 1001,8291,141456400
Other incl. Project dev. -40-284-258-225-256
Distribution, B2C and city light* 0
Depreciation -2,298-7,972-9,050-10,061-10,741
Impairments 0-129000
EBIT
 
10,603
16,195
23,657
15,194
16,467
Net financial expenses -508-2,166-2,290-2,484-3,269
Profit before tax
 
10,133
13,277
21,659
12,928
13,614
Tax expense -448-2,390-3,528-2,723-3,013
Profit after tax
 
9,668
10,887
17,457
10,148
10,497
* Divested
 

Recalculate data above,
use data not older than:

or select date here:

or select date here:

 

Contributors

BerenbergBernstein
CarnegieCitigroup
Credit SuisseDanske Bank
Deutsche BankFearnley Securities
Jefferies InternationalMorgan Stanley
NordeaNykredit
Oddo BHFRedburn
SantanderSEB
SydbankWolfe Research
Anonymous estimates (1)

Disclaimer
Download
Download page in PDF format
├śrsted A/S (hereafter referred to as "The Company") is followed by the analyst(s) listed above. Please note that any opinions, estimates or forecasts regarding The Company's performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of The Company or its management. The Company does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations. Read more...
Supplied by © Euroland.com
0