Please note: Consensus estimates are before special items.
Please note: Consensus estimates are before special items.
| KPI | [EUR m] | Q2 2022 | Q1-Q2 2022 | FY 2022 | Q2 2023 | Q1-Q2 2023 | FY 2023 E |
|---|---|---|---|---|---|---|---|
| Revenue | Number of Estimates | 17 | |||||
| Revenue | Highest | 42,767.0 | |||||
| Revenue | Consensus (Mean) | 10,018.0 | 19,738.0 | 40,840.0 | 10,359.0 | 20,584.0 | 41,915.9 |
| Revenue | Median | 41,886.5 | |||||
| Revenue | Lowest | 41,291.2 | |||||
| Organic revenue growth (in %) | Number of Estimates | 7 | |||||
| Organic revenue growth (in %) | Highest | 5.3 | |||||
| Organic revenue growth (in %) | Consensus (Mean) | 2.0 | 3.0 | 3.0 | 6.0 | 5.0 | 4.7 |
| Organic revenue growth (in %) | Median | 4.6 | |||||
| Organic revenue growth (in %) | Lowest | 3.6 | |||||
| Organic Revenue growth ex FMC (in %) | Number of Estimates | 3 | |||||
| Organic Revenue growth ex FMC (in %) | Highest | 5.6 | |||||
| Organic Revenue growth ex FMC (in %) | Consensus (Mean) | 3.0 | - | 4.0 | 6.4 | - | 5.3 |
| Organic Revenue growth ex FMC (in %) | Median | 5.3 | |||||
| Organic Revenue growth ex FMC (in %) | Lowest | 5.1 | |||||
| EBIT | Number of Estimates | 15 | |||||
| EBIT | Highest | 3,790.6 | |||||
| EBIT | Consensus (Mean) | 1,003.0 | 2,003.0 | 4,004.0 | 956.0 | 1,864.0 | 3,676.1 |
| EBIT | Median | 3,683.0 | |||||
| EBIT | Lowest | 3,492.1 | |||||
| EBIT margin (in %) | Number of Estimates | 14 | |||||
| EBIT margin (in %) | Highest | 9.0 | |||||
| EBIT margin (in %) | Consensus (Mean) | 10.0 | 10.1 | 9.8 | 9.2 | 9.1 | 8.8 |
| EBIT margin (in %) | Median | 8.8 | |||||
| EBIT margin (in %) | Lowest | 8.3 | |||||
| EBIT ex FMC | Number of Estimates | 6 | |||||
| EBIT ex FMC | Highest | 2,272.2 | |||||
| EBIT ex FMC | Consensus (Mean) | 558.0 | - | 2,187.0 | 555.0 | - | 2,194.2 |
| EBIT ex FMC | Median | 2,207.1 | |||||
| EBIT ex FMC | Lowest | 2,071.1 | |||||
| EBIT growth ex FMC in constant currency (in %) | Number of Estimates | 3 | |||||
| EBIT growth ex FMC in constant currency (in %) | Highest | 1.0 | |||||
| EBIT growth ex FMC in constant currency (in %) | Consensus (Mean) | - | - | - | 0.0 | - | -1.8 |
| EBIT growth ex FMC in constant currency (in %) | Median | -1.0 | |||||
| EBIT growth ex FMC in constant currency (in %) | Lowest | -5.3 | |||||
| Net interest | Number of Estimates | 10 | |||||
| Net interest | Highest | -647.3 | |||||
| Net interest | Consensus (Mean) | -116.0 | -235.0 | -533.0 | -184.0 | -354.0 | -722.7 |
| Net interest | Median | -729.4 | |||||
| Net interest | Lowest | -750.0 | |||||
| Taxes | Number of Estimates | 8 | |||||
| Taxes | Highest | -669.0 | |||||
| Taxes | Consensus (Mean) | -204.0 | -404.0 | -824.0 | -211.0 | -395.0 | -723.2 |
| Taxes | Median | -732.0 | |||||
| Taxes | Lowest | -750.8 | |||||
| Non-controlling interest | Number of Estimates | 8 | |||||
| Non-controlling interest | Highest | -653.0 | |||||
| Non-controlling interest | Consensus (Mean) | -233.0 | -451.0 | -918.0 | -186.0 | -351.0 | -734.0 |
| Non-controlling interest | Median | -743.3 | |||||
| Non-controlling interest | Lowest | -816.7 | |||||
| Group net income | Number of Estimates | 17 | |||||
| Group net income | Highest | 1,625.1 | |||||
| Group net income | Consensus (Mean) | 450.0 | 913.0 | 1,729.0 | 375.0 | 764.0 | 1,518.0 |
| Group net income | Median | 1,522.2 | |||||
| Group net income | Lowest | 1,379.3 | |||||
| EPS (in EUR) | Number of Estimates | 17 | |||||
| EPS (in EUR) | Highest | 2.89 | |||||
| EPS (in EUR) | Consensus (Mean) | 0.80 | 1.63 | 3.08 | 0.67 | 1.36 | 2.70 |
| EPS (in EUR) | Median | 2.71 | |||||
| EPS (in EUR) | Lowest | 2.45 | |||||
| Average number of ordinary shares (in million) | Number of Estimates | 15 | |||||
| Average number of ordinary shares (in million) | Highest | 564.76 | |||||
| Average number of ordinary shares (in million) | Consensus (Mean) | 560.08 | 559.29 | 561.26 | 563.24 | 563.24 | 562.67 |
| Average number of ordinary shares (in million) | Median | 563.24 | |||||
| Average number of ordinary shares (in million) | Lowest | 561.26 |
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.