VRG is forecast to grow earnings and revenue by 11.1% and 7.3% per annum respectively. EPS is expected to grow by 11.1% per annum. Return on equity is forecast to be 9.6% in 3 years.
Key information
11.1%
Earnings growth rate
11.09%
EPS growth rate
Luxury earnings growth
13.6%
Revenue growth rate
7.3%
Future return on equity
9.57%
Analyst coverage
Low
Last updated
14 May 2026
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
DB:1NL - Analysts future estimates and past financials data (PLN Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
12/31/2028
1,946
143
58
291
2
12/31/2027
1,821
130
46
244
2
12/31/2026
1,688
117
-91
201
2
3/31/2026
1,568
92
217
267
N/A
12/31/2025
1,505
98
209
252
N/A
9/30/2025
1,462
94
140
185
N/A
6/30/2025
1,427
92
107
148
N/A
3/31/2025
1,390
91
55
99
N/A
12/31/2024
1,375
87
51
98
N/A
9/30/2024
1,333
90
54
101
N/A
6/30/2024
1,318
81
102
147
N/A
3/31/2024
1,313
101
143
187
N/A
12/31/2023
1,302
102
171
210
N/A
9/30/2023
1,268
99
136
173
N/A
6/30/2023
1,291
107
134
172
N/A
3/31/2023
1,297
99
148
180
N/A
12/31/2022
1,274
93
145
175
N/A
9/30/2022
1,254
85
147
174
N/A
6/30/2022
1,239
100
185
209
N/A
3/31/2022
1,142
82
185
206
N/A
12/31/2021
1,070
66
174
192
N/A
9/30/2021
953
13
130
142
N/A
6/30/2021
897
-5
94
107
N/A
3/31/2021
828
-27
114
129
N/A
12/31/2020
854
-40
126
143
N/A
9/30/2020
954
18
187
210
N/A
6/30/2020
956
11
152
172
N/A
3/31/2020
1,051
34
109
132
N/A
12/31/2019
1,068
64
N/A
109
N/A
9/30/2019
1,008
52
N/A
61
N/A
6/30/2019
937
61
N/A
54
N/A
3/31/2019
860
51
N/A
26
N/A
1/1/2019
806
54
N/A
54
N/A
9/30/2018
757
45
N/A
36
N/A
6/30/2018
734
44
N/A
40
N/A
3/31/2018
713
44
N/A
26
N/A
12/31/2017
689
43
N/A
26
N/A
9/30/2017
654
39
N/A
11
N/A
6/30/2017
633
36
N/A
8
N/A
3/31/2017
615
35
N/A
10
N/A
12/31/2016
599
35
N/A
6
N/A
9/30/2016
570
28
N/A
5
N/A
6/30/2016
552
27
N/A
16
N/A
3/31/2016
530
27
N/A
18
N/A
12/31/2015
514
25
N/A
26
N/A
9/30/2015
495
27
N/A
17
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: 1NL's forecast earnings growth (11.1% per year) is above the savings rate (1.9%).
Earnings vs Market: 1NL's earnings (11.1% per year) are forecast to grow slower than the German market (16.9% per year).
High Growth Earnings: 1NL's earnings are forecast to grow, but not significantly.
Revenue vs Market: 1NL's revenue (7.3% per year) is forecast to grow faster than the German market (6.7% per year).
High Growth Revenue: 1NL's revenue (7.3% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: 1NL's Return on Equity is forecast to be low in 3 years time (9.6%).
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/07/08 23:21
End of Day Share Price
2026/07/08 00:00
Earnings
2026/03/31
Annual Earnings
2025/12/31
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
VRG S.A. is covered by 3 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.