Akzo Nobel Detailed Consensus >> SEGMENTS (continuing operations)
Consensus as of: 2023-01-16

KPI[EUR m]Q4 2021FY 2021Q4 2022 EFY 2022 EFY 2023 EFY 2024 E
Decorative Paints RevenuesNumber of Estimates18181717
Decorative Paints RevenuesHighest1,089.34,447.34,548.34,796.6
Decorative Paints RevenuesConsensus (Mean)950.03,979.01,009.54,367.54,364.84,513.2
Decorative Paints RevenuesMedian1,018.54,376.54,375.34,497.8
Decorative Paints RevenuesLowest811.04,169.04,025.64,082.5
Decorative Paints EBITDA Number of Estimates16161515
Decorative Paints EBITDA Highest125.4584.4744.7831.2
Decorative Paints EBITDA Consensus (Mean)143.0728.0103.3563.0659.9758.3
Decorative Paints EBITDA Median102.4561.5652.0757.0
Decorative Paints EBITDA Lowest73.5532.5596.6699.0
Decorative Paints EBIT before incidentals Number of Estimates17171616
Decorative Paints EBIT before incidentals Highest90.4433.4592.4666.7
Decorative Paints EBIT before incidentals Consensus (Mean)102.0580.065.0408.7498.6588.9
Decorative Paints EBIT before incidentals Median66.0409.0491.9593.7
Decorative Paints EBIT before incidentals Lowest34.2377.2427.3467.8
Decorative Paints operating income (EBIT after incidentals)Number of Estimates13131212
Decorative Paints operating income (EBIT after incidentals)Highest88.4431.4592.4666.7
Decorative Paints operating income (EBIT after incidentals)Consensus (Mean)102.0622.060.3403.3496.3600.3
Decorative Paints operating income (EBIT after incidentals)Median57.7400.7487.0599.0
Decorative Paints operating income (EBIT after incidentals)Lowest22.2365.2440.6545.4
Performance Coatings RevenuesNumber of Estimates18181717
Performance Coatings RevenuesHighest1,659.76,538.76,748.86,959.5
Performance Coatings RevenuesConsensus (Mean)1,452.05,603.01,539.06,418.06,341.46,551.2
Performance Coatings RevenuesMedian1,538.16,417.16,370.66,531.3
Performance Coatings RevenuesLowest1,333.06,212.05,900.06,200.0
Performance Coatings EBITDA Number of Estimates16161515
Performance Coatings EBITDA Highest139.8669.8885.71,075.7
Performance Coatings EBITDA Consensus (Mean)170.0773.0123.0647.4789.4946.5
Performance Coatings EBITDA Median128.4652.4785.2938.6
Performance Coatings EBITDA Lowest103.5627.5717.2848.6
Performance Coatings EBIT before incidentals Number of Estimates17171616
Performance Coatings EBIT before incidentals Highest98.1501.1724.6906.7
Performance Coatings EBIT before incidentals Consensus (Mean)128.0614.079.9477.2615.1767.5
Performance Coatings EBIT before incidentals Median83.3480.3608.7766.2
Performance Coatings EBIT before incidentals Lowest63.8460.8558.2669.2
Performance Coatings operating income (EBIT after incidentals)Number of Estimates13131212
Performance Coatings operating income (EBIT after incidentals)Highest127.3487.3719.0906.7
Performance Coatings operating income (EBIT after incidentals)Consensus (Mean)128.0616.081.3441.3594.1769.4
Performance Coatings operating income (EBIT after incidentals)Median81.3441.3589.0777.9
Performance Coatings operating income (EBIT after incidentals)Lowest60.0420.0516.6685.2
Other/elimination RevenuesNumber of Estimates18181717
Other/elimination RevenuesHighest43.046.08.08.0
Other/elimination RevenuesConsensus (Mean)1.05.03.76.74.74.7
Other/elimination RevenuesMedian2.05.05.05.0
Other/elimination RevenuesLowest-3.00.00.00.0
Other/elimination EBITDANumber of Estimates16161515
Other/elimination EBITDAHighest-7.0-53.0-55.0-50.0
Other/elimination EBITDAConsensus (Mean)-12.0-65.0-20.7-66.7-78.2-80.2
Other/elimination EBITDAMedian-18.1-64.1-74.1-75.0
Other/elimination EBITDALowest-52.0-98.0-148.0-152.0
Other/elimination EBIT before incidentals Number of Estimates17171616
Other/elimination EBIT before incidentals Highest-17.0-94.0-94.0-94.0
Other/elimination EBIT before incidentals Consensus (Mean)-21.0-102.0-28.0-105.0-115.9-118.2
Other/elimination EBIT before incidentals Median-28.0-105.0-111.7-113.6
Other/elimination EBIT before incidentals Lowest-43.0-120.0-192.0-200.0
Other/elimination operating income (EBIT after incidentals)Number of Estimates13131212
Other/elimination operating income (EBIT after incidentals)Highest-11.0-109.0-94.0-94.0
Other/elimination operating income (EBIT after incidentals)Consensus (Mean)-25.0-120.0-24.7-122.7-119.6-120.5
Other/elimination operating income (EBIT after incidentals)Median-24.0-122.0-111.7-111.1
Other/elimination operating income (EBIT after incidentals)Lowest-32.0-130.0-192.0-200.0
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.