| Consensus - Q4 2024 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
8,028 |
9,259 |
9,634 |
9 |
| Logistics & Services |
3,471 |
3,719 |
3,932 |
9 |
| Terminals |
1,068 |
1,121 |
1,192 |
9 |
| Revenue |
11,991 |
13,735 |
15,928 |
10 |
| |
| Ocean |
1,019 |
2,194 |
2,608 |
8 |
| Logistics & Services |
264 |
407 |
436 |
9 |
| Terminals |
297 |
389 |
410 |
9 |
| EBITDA |
1,546 |
2,990 |
3,592 |
9 |
| |
| Ocean |
-101 |
1,026 |
1,480 |
7 |
| Logistics & Services |
54 |
199 |
201 |
8 |
| Terminals |
211 |
312 |
342 |
7 |
| EBIT |
233 |
1,541 |
1,847 |
10 |
| |
| Profit/(loss) for the period |
472 |
1,374 |
1,781 |
9 |
| EPS (DKK) - Diluted |
25 |
91 |
111 |
8 |
| Free Cash Flow - unlevered |
577 |
1,651 |
17,451 |
8 |
| Capex |
1,075 |
1,895 |
2,517 |
7 |
| Consensus - 2024 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
34,639 |
36,830 |
41,790 |
11 |
| Logistics & Services |
13,740 |
14,748 |
14,961 |
11 |
| Terminals |
4,145 |
4,394 |
4,466 |
11 |
| Revenue |
50,455 |
54,646 |
59,152 |
13 |
| |
| Ocean |
6,605 |
8,579 |
8,973 |
10 |
| Logistics & Services |
1,043 |
1,452 |
1,481 |
11 |
| Terminals |
1,350 |
1,569 |
1,591 |
11 |
| EBITDA |
8,891 |
11,554 |
12,123 |
12 |
| |
| Ocean |
1,774 |
4,169 |
4,772 |
9 |
| Logistics & Services |
213 |
580 |
589 |
9 |
| Terminals |
1,050 |
1,295 |
1,333 |
8 |
| EBIT |
3,517 |
5,992 |
6,296 |
13 |
| |
| Profit/(loss) for the period |
3,663 |
5,566 |
5,903 |
12 |
| EPS (DKK) - Diluted |
189 |
343 |
373 |
12 |
| Free Cash Flow - unlevered |
2,835 |
6,019 |
21,893 |
10 |
| Capex |
3,626 |
4,446 |
5,354 |
9 |
| Consensus - 2025 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
27,003 |
31,265 |
33,272 |
11 |
| Logistics & Services |
14,427 |
15,338 |
16,297 |
11 |
| Terminals |
4,309 |
4,487 |
5,074 |
11 |
| Revenue |
44,166 |
50,008 |
53,654 |
13 |
| |
| Ocean |
1,034 |
3,163 |
6,556 |
10 |
| Logistics & Services |
1,371 |
1,556 |
1,838 |
11 |
| Terminals |
1,135 |
1,570 |
1,761 |
11 |
| EBITDA |
3,574 |
6,925 |
9,693 |
12 |
| |
| Ocean |
-2,658 |
-546 |
2,403 |
8 |
| Logistics & Services |
629 |
767 |
938 |
9 |
| Terminals |
787 |
1,271 |
1,443 |
8 |
| EBIT |
-1,510 |
862 |
4,306 |
13 |
| |
| Profit/(loss) for the period |
-2,107 |
717 |
4,055 |
12 |
| EPS (DKK) - Diluted |
-142 |
55 |
249 |
12 |
| Free Cash Flow - unlevered |
-1,804 |
1,518 |
8,397 |
10 |
| Capex |
3,812 |
5,747 |
6,213 |
9 |
| Consensus - 2026 (USDm) |
Lav |
Median |
Høj |
No. of analysts |
| Ocean |
26,258 |
31,197 |
33,252 |
11 |
| Logistics & Services |
15,148 |
16,258 |
17,942 |
11 |
| Terminals |
4,339 |
4,684 |
5,437 |
11 |
| Revenue |
45,853 |
49,788 |
55,521 |
13 |
| |
| Ocean |
24 |
3,491 |
5,652 |
10 |
| Logistics & Services |
1,439 |
1,792 |
1,954 |
11 |
| Terminals |
1,193 |
1,618 |
1,876 |
11 |
| EBITDA |
3,099 |
6,908 |
8,221 |
12 |
| |
| Ocean |
-3,196 |
-884 |
1,084 |
8 |
| Logistics & Services |
783 |
901 |
1,030 |
9 |
| Terminals |
826 |
1,249 |
1,531 |
8 |
| EBIT |
-2,978 |
1,205 |
3,327 |
13 |
| |
| Profit/(loss) for the period |
-3,529 |
950 |
3,125 |
12 |
| EPS (DKK) - Diluted |
-92 |
58 |
168 |
12 |
| Free Cash Flow - unlevered |
-3,236 |
1,407 |
6,889 |
10 |
| Capex |
2,000 |
5,290 |
6,497 |
9 |
Data from Visible Alpha as of 18 December 2024
