| KPI | [EUR m] | Q4 2017 | FY 2017 | Q4 2018 E | FY 2018 E | FY 2019 E | FY 2020 E |
|---|---|---|---|---|---|---|---|
| Winter and Outdoor, Sales | Number of Estimates | 6 | 6 | 6 | 6 | ||
| Winter and Outdoor, Sales | Highest | 593.5 | 1,740.8 | 1,841.2 | 1,952.6 | ||
| Winter and Outdoor, Sales | Consensus | 504.1 | 1,540.0 | 574.1 | 1,671.4 | 1,802.0 | 1,906.5 |
| Winter and Outdoor, Sales | Median | 568.9 | 1,656.0 | 1,805.0 | 1,903.3 | ||
| Winter and Outdoor, Sales | Lowest | 560.0 | 1,648.0 | 1,756.0 | 1,858.0 | ||
| Winter and Outdoor, EBIT excl. IAC | Number of Estimates | 6 | 6 | 6 | 5 | ||
| Winter and Outdoor, EBIT excl. IAC | Highest | 98.4 | 214.5 | 237.3 | 257.0 | ||
| Winter and Outdoor, EBIT excl. IAC | Consensus | 81.4 | 178.4 | 91.1 | 208.6 | 230.7 | 248.0 |
| Winter and Outdoor, EBIT excl. IAC | Median | 89.7 | 207.0 | 231.6 | 248.6 | ||
| Winter and Outdoor, EBIT excl. IAC | Lowest | 85.9 | 204.7 | 220.9 | 235.3 | ||
| Ball Sports, Sales | Number of Estimates | 6 | 6 | 6 | 6 | ||
| Ball Sports, Sales | Highest | 169.2 | 639.6 | 657.0 | 681.3 | ||
| Ball Sports, Sales | Consensus | 163.0 | 659.0 | 167.0 | 637.4 | 649.5 | 660.8 |
| Ball Sports, Sales | Median | 168.2 | 638.4 | 649.9 | 661.1 | ||
| Ball Sports, Sales | Lowest | 163.0 | 634.0 | 641.0 | 645.2 | ||
| Ball Sports, EBIT excl. IAC | Number of Estimates | 6 | 6 | 6 | 5 | ||
| Ball Sports, EBIT excl. IAC | Highest | 14.9 | 48.5 | 51.0 | 51.1 | ||
| Ball Sports, EBIT excl. IAC | Consensus | 13.8 | 45.2 | 13.9 | 47.5 | 48.5 | 49.6 |
| Ball Sports, EBIT excl. IAC | Median | 14.1 | 47.9 | 49.1 | 49.9 | ||
| Ball Sports, EBIT excl. IAC | Lowest | 12.4 | 46.0 | 43.9 | 48.0 | ||
| Fitness, Sales | Number of Estimates | 6 | 6 | 6 | 6 | ||
| Fitness, Sales | Highest | 132.3 | 378.6 | 407.0 | 438.0 | ||
| Fitness, Sales | Consensus | 118.9 | 375.6 | 126.1 | 372.4 | 397.6 | 417.7 |
| Fitness, Sales | Median | 127.6 | 373.8 | 396.5 | 415.3 | ||
| Fitness, Sales | Lowest | 115.9 | 362.2 | 389.3 | 407.9 | ||
| Fitness, EBIT excl. IAC | Number of Estimates | 6 | 6 | 6 | 5 | ||
| Fitness, EBIT excl. IAC | Highest | 15.6 | 17.0 | 29.0 | 35.0 | ||
| Fitness, EBIT excl. IAC | Consensus | 12.4 | 20.1 | 13.4 | 14.7 | 24.2 | 30.6 |
| Fitness, EBIT excl. IAC | Median | 14.1 | 15.4 | 25.3 | 29.7 | ||
| Fitness, EBIT excl. IAC | Lowest | 8.9 | 10.2 | 14.2 | 28.0 | ||
| Headquarters | Number of Estimates | 6 | 6 | 6 | 5 | ||
| Headquarters | Highest | -6.8 | -26.0 | -26.0 | -26.0 | ||
| Headquarters | Consensus | -9.5 | -29.3 | -8.6 | -29.5 | -30.2 | -30.0 |
| Headquarters | Median | -8.6 | -28.5 | -30.2 | -29.0 | ||
| Headquarters | Lowest | -10.3 | -37.0 | -35.0 | -35.0 |
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.
