Evonik Detailed Consensus >> Segments
Last Update: 2021-08-25

KPI[EUR m]Q3 2020FY 2020Q3 2021 EFY 2021 EFY 2022 EFY 2023 EFY 2024 E
Specialty Additives; SalesNumber of Estimates89996
Specialty Additives; SalesHighest924.63,644.33,862.94,093.14,334.6
Specialty Additives; SalesAverage887.63,562.93,700.23,847.14,060.4
Specialty Additives; SalesConsensus (Median)777.03,225.0891.93,577.43,773.33,915.74,081.6
Specialty Additives; SalesLowest819.33,462.03,485.13,547.33,633.3
Specialty Additives; Adjusted EBITDANumber of Estimates89996
Specialty Additives; Adjusted EBITDAHighest245.01,002.21,091.31,145.01,201.2
Specialty Additives; Adjusted EBITDAAverage231.4946.0981.31,024.81,084.1
Specialty Additives; Adjusted EBITDAConsensus (Median)214.0857.0231.9941.5979.21,037.71,087.2
Specialty Additives; Adjusted EBITDALowest216.6920.7906.1912.1934.1
Specialty Additives; Adjusted EBITDA margin in %Number of Estimates89996
Specialty Additives; Adjusted EBITDA margin in %Highest27.127.528.328.528.8
Specialty Additives; Adjusted EBITDA margin in %Average26.126.626.526.626.7
Specialty Additives; Adjusted EBITDA margin in %Consensus (Median)27.526.626.226.426.226.526.5
Specialty Additives; Adjusted EBITDA margin in %Lowest25.026.025.825.725.7
Specialty Additives; Adjusted EBITNumber of Estimates77776
Specialty Additives; Adjusted EBITHighest201.0826.2911.3961.01,013.2
Specialty Additives; Adjusted EBITAverage187.3774.6812.9857.3898.6
Specialty Additives; Adjusted EBITConsensus (Median)171.0681.0188.4772.8802.7866.0902.5
Specialty Additives; Adjusted EBITLowest173.4746.0738.8748.9767.0
Nutrition & Care; SalesNumber of Estimates89996
Nutrition & Care; SalesHighest893.83,468.53,659.33,860.64,053.6
Nutrition & Care; SalesAverage829.83,296.13,455.13,618.83,835.4
Nutrition & Care; SalesConsensus (Median)715.02,992.0826.23,249.83,408.63,560.03,749.8
Nutrition & Care; SalesLowest775.83,192.53,368.03,526.53,676.3
Health & Care; SalesNumber of Estimates33333
Health & Care; SalesHighest460.71,731.41,985.42,158.32,318.5
Health & Care; SalesAverage443.11,675.01,848.01,962.22,074.8
Health & Care; SalesConsensus (Median)385.01,518.0445.01,692.21,885.21,979.52,078.4
Health & Care; SalesLowest423.51,601.51,673.61,748.91,827.6
Animal Nutrition; SalesNumber of Estimates33333
Animal Nutrition; SalesHighest415.81,643.51,709.31,777.61,848.7
Animal Nutrition; SalesAverage387.51,592.31,595.11,669.61,746.4
Animal Nutrition; SalesConsensus (Median)330.01,474.0375.41,577.61,592.01,663.21,727.2
Animal Nutrition; SalesLowest371.31,555.81,484.11,568.01,663.2
Nutrition & Care; Adjusted EBITDANumber of Estimates89996
Nutrition & Care; Adjusted EBITDAHighest202.0700.0763.6836.5890.4
Nutrition & Care; Adjusted EBITDAAverage183.5674.4699.8752.8804.4
Nutrition & Care; Adjusted EBITDAConsensus (Median)140.0560.0183.7680.1707.3746.2788.6
Nutrition & Care; Adjusted EBITDALowest168.5634.5627.2714.0776.8
Nutrition & Care; Adjusted EBITDA margin in %Number of Estimates89996
Nutrition & Care; Adjusted EBITDA margin in %Highest23.621.321.622.722.0
Nutrition & Care; Adjusted EBITDA margin in %Average22.120.520.320.821.0
Nutrition & Care; Adjusted EBITDA margin in %Consensus (Median)19.618.722.120.620.821.021.2
Nutrition & Care; Adjusted EBITDA margin in %Lowest20.619.518.019.119.4
Nutrition & Care; Adjusted EBITNumber of Estimates77776
Nutrition & Care; Adjusted EBITHighest127.4437.6503.6571.3619.9
Nutrition & Care; Adjusted EBITAverage119.4415.0439.2498.4529.8
Nutrition & Care; Adjusted EBITConsensus (Median)79.0301.0122.6421.5452.3494.1521.2
Nutrition & Care; Adjusted EBITLowest104.0378.0364.4432.8469.8
Smart Materials; SalesNumber of Estimates89996
Smart Materials; SalesHighest980.23,821.74,089.24,402.74,794.5
Smart Materials; SalesAverage943.13,719.63,917.54,118.94,349.7
Smart Materials; SalesConsensus (Median)790.03,235.0944.13,703.83,918.34,101.74,331.8
Smart Materials; SalesLowest891.33,551.03,729.03,867.23,987.7
Inorganics; SalesNumber of Estimates33333
Inorganics; SalesHighest684.92,662.32,835.33,093.83,369.2
Inorganics; SalesAverage656.42,621.12,709.92,860.73,014.0
Inorganics; SalesConsensus (Median)566.02,315.0660.92,623.32,820.32,935.43,039.0
Inorganics; SalesLowest623.42,577.92,474.32,552.82,633.8
Polymers; SalesNumber of Estimates33333
Polymers; SalesHighest280.01,099.41,263.91,314.41,425.4
Polymers; SalesAverage271.31,089.01,196.51,263.21,326.8
Polymers; SalesConsensus (Median)224.0920.0267.91,090.51,193.11,308.91,353.8
Polymers; SalesLowest266.01,077.21,132.41,166.41,201.3
Smart Materials; Adjusted EBITDANumber of Estimates89996
Smart Materials; Adjusted EBITDAHighest196.3701.4785.3944.51,079.7
Smart Materials; Adjusted EBITDAAverage177.0670.0730.7793.9859.1
Smart Materials; Adjusted EBITDAConsensus (Median)137.0529.0174.0677.1722.2771.1823.0
Smart Materials; Adjusted EBITDALowest169.4632.0687.7724.9754.3
Smart Materials; Adjusted EBITDA margin in %Number of Estimates89996
Smart Materials; Adjusted EBITDA margin in %Highest20.018.719.621.522.5
Smart Materials; Adjusted EBITDA margin in %Average18.818.018.719.319.7
Smart Materials; Adjusted EBITDA margin in %Consensus (Median)17.316.418.518.018.418.919.0
Smart Materials; Adjusted EBITDA margin in %Lowest18.017.418.018.518.5
Smart Materials; Adjusted EBITNumber of Estimates77776
Smart Materials; Adjusted EBITHighest128.1420.1493.5624.4731.0
Smart Materials; Adjusted EBITAverage112.6407.9460.4522.4569.1
Smart Materials; Adjusted EBITConsensus (Median)73.0270.0109.6407.7457.2514.3555.2
Smart Materials; Adjusted EBITLowest105.7395.8426.1461.9483.1
Performance Materials; SalesNumber of Estimates89996
Performance Materials; SalesHighest809.12,875.02,962.03,050.03,023.2
Performance Materials; SalesAverage692.02,697.32,708.52,777.82,798.5
Performance Materials; SalesConsensus (Median)444.01,983.0689.62,721.02,681.92,734.92,789.9
Performance Materials; SalesLowest626.02,528.32,469.22,507.12,545.7
Performance Materials; Adjusted EBITDANumber of Estimates89996
Performance Materials; Adjusted EBITDAHighest114.8327.0280.0287.0275.4
Performance Materials; Adjusted EBITDAAverage80.9274.8249.9255.1251.8
Performance Materials; Adjusted EBITDAConsensus (Median)28.088.077.0278.2257.6259.8251.8
Performance Materials; Adjusted EBITDALowest66.6222.5204.2217.3231.0
Performance Materials; Adjusted EBITDA margin in %Number of Estimates89996
Performance Materials; Adjusted EBITDA margin in %Highest14.211.910.310.010.0
Performance Materials; Adjusted EBITDA margin in %Average11.610.29.29.29.0
Performance Materials; Adjusted EBITDA margin in %Consensus (Median)6.34.411.310.29.49.59.1
Performance Materials; Adjusted EBITDA margin in %Lowest9.88.57.57.88.0
Performance Materials; Adjusted EBITNumber of Estimates77776
Performance Materials; Adjusted EBITHighest77.6194.6142.3139.2144.9
Performance Materials; Adjusted EBITAverage47.9140.5109.5113.0113.6
Performance Materials; Adjusted EBITConsensus (Median)-5.0-45.043.9149.0117.6119.1109.9
Performance Materials; Adjusted EBITLowest33.689.571.284.393.2
Technology & Infrastructure / Other; SalesNumber of Estimates89996
Technology & Infrastructure / Other; SalesHighest217.4809.8826.0842.6859.4
Technology & Infrastructure / Other; SalesAverage194.7766.7773.5780.7815.3
Technology & Infrastructure / Other; SalesConsensus (Median)191.0764.0192.0764.0779.0787.0825.0
Technology & Infrastructure / Other; SalesLowest182.4729.6696.8665.4764.0
Technology & Infrastructure / Other; Adjusted EBITDANumber of Estimates89996
Technology & Infrastructure / Other; Adjusted EBITDAHighest-24.4-143.3-119.4-121.8-124.2
Technology & Infrastructure / Other; Adjusted EBITDAAverage-37.9-168.2-149.5-152.9-138.7
Technology & Infrastructure / Other; Adjusted EBITDAConsensus (Median)0.0-128.0-37.4-162.9-144.7-146.2-138.3
Technology & Infrastructure / Other; Adjusted EBITDALowest-51.0-198.0-197.4-207.3-155.0
Technology & Infrastructure / Other; Adjusted EBITDA margin in %Number of Estimates89996
Technology & Infrastructure / Other; Adjusted EBITDA margin in %Highest-12.4-18.8-15.0-15.0-15.0
Technology & Infrastructure / Other; Adjusted EBITDA margin in %Average-19.6-22.0-19.5-19.9-17.1
Technology & Infrastructure / Other; Adjusted EBITDA margin in %Consensus (Median)0.0-16.8-18.5-21.4-18.8-18.8-16.7
Technology & Infrastructure / Other; Adjusted EBITDA margin in %Lowest-28.0-25.8-28.3-31.1-20.3
Technology & Infrastructure / Other; Adjusted EBITNumber of Estimates77776
Technology & Infrastructure / Other; Adjusted EBITHighest-73.3-333.3-247.2-266.8-282.1
Technology & Infrastructure / Other; Adjusted EBITAverage-84.6-358.1-324.3-331.1-326.2
Technology & Infrastructure / Other; Adjusted EBITConsensus (Median)-49.0-317.0-87.0-356.3-326.3-332.8-336.7
Technology & Infrastructure / Other; Adjusted EBITLowest-98.1-384.7-385.4-394.9-347.0
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.