Fresenius Medical Care Detailed Consensus >> Group
Consensus as of: 2025-05-30

KPI[EUR m]FY 2024FY 2025 EFY 2026 E
Total RevenueNumber of Estimates2020
Total RevenueHighest20,09020,934
Total RevenueMedian19,33619,66920,356
Total RevenueLowest19,24119,638
Total Revenue growth as reported (in % )Number of Estimates2020
Total Revenue growth as reported (in % )Highest3.95.5
Total Revenue growth as reported (in % )Median-0.61.73.3
Total Revenue growth as reported (in % )Lowest-0.5-0.5
Total Revenue growth at constant currency (in %)Number of Estimates1111
Total Revenue growth at constant currency (in %)Highest4.55.7
Total Revenue growth at constant currency (in %)Median0.02.44.2
Total Revenue growth at constant currency (in %)Lowest1.72.9
Total Operating incomeNumber of Estimates1920
Total Operating incomeHighest2,0952,583
Total Operating incomeMedian1,3921,9272,279
Total Operating incomeLowest1,8081,949
Total Operating income, excl. special itemsNumber of Estimates1818
Total Operating income, excl. special itemsHighest2,2402,633
Total Operating income, excl. special itemsMedian1,7972,1522,360
Total Operating income, excl. special itemsLowest2,0052,143
Total Operating income excl. special items growth as reported (in %)Number of Estimates1818
Total Operating income excl. special items growth as reported (in %)Highest24.617.6
Total Operating income excl. special items growth as reported (in %)Median16.619.88.3
Total Operating income excl. special items growth as reported (in %)Lowest11.6-2.0
Total Operating income excl. special items, growth at constant currency (in %)Number of Estimates33
Total Operating income excl. special items, growth at constant currency (in %)Highest23.112.0
Total Operating income excl. special items, growth at constant currency (in %)Median17.622.210.1
Total Operating income excl. special items, growth at constant currency (in %)Lowest21.69.0
Total Operating income margin excl. special items (in %)Number of Estimates1818
Total Operating income margin excl. special items (in %)Highest11.412.7
Total Operating income margin excl. special items (in %)Median9.311.011.6
Total Operating income margin excl. special items (in %)Lowest10.310.6
Financial result (net interest expense)Number of Estimates1919
Financial result (net interest expense)Highest370370
Financial result (net interest expense)Median335320304
Financial result (net interest expense)Lowest298240
Income tax expenseNumber of Estimates1919
Income tax expenseHighest504648
Income tax expenseMedian316430530
Income tax expenseLowest388446
Net Income totalNumber of Estimates1819
Net Income totalHighest1,2971,660
Net Income totalMedian7411,1631,454
Net Income totalLowest1,0751,182
MinoritiesNumber of Estimates1919
MinoritiesHighest373501
MinoritiesMedian203250268
MinoritiesLowest172177
Attributable Net IncomeNumber of Estimates1819
Attributable Net IncomeHighest1,1251,436
Attributable Net IncomeMedian5389101,162
Attributable Net IncomeLowest831939
Attributable Net income excl. special itemsNumber of Estimates1818
Attributable Net income excl. special itemsHighest1,2701,486
Attributable Net income excl. special itemsMedian9031,0911,188
Attributable Net income excl. special itemsLowest1,0161,030
Attributable Net Income excl. special items growth as reported (in %)Number of Estimates1818
Attributable Net Income excl. special items growth as reported (in %)Highest40.618.7
Attributable Net Income excl. special items growth as reported (in %)Median40.220.810.5
Attributable Net Income excl. special items growth as reported (in %)Lowest12.5-0.3
No. Shares weighted (m)Number of Estimates2020
No. Shares weighted (m)Highest293.463294.663
No. Shares weighted (m)Median293.413293.413293.413
No. Shares weighted (m)Lowest293.000293.000
EPS (basic) (in EUR)Number of Estimates1819
EPS (basic) (in EUR)Highest3.834.89
EPS (basic) (in EUR)Median1.833.103.96
EPS (basic) (in EUR)Lowest2.833.20
Dividend per share (in EUR)Number of Estimates1616
Dividend per share (in EUR)Highest1.741.87
Dividend per share (in EUR)Median1.441.541.66
Dividend per share (in EUR)Lowest1.121.32
EBITDANumber of Estimates1414
EBITDAHighest3,8384,300
EBITDAMedian3,1353,6033,890
EBITDALowest2,6663,428
U.S. Revenue, Care DeliveryNumber of Estimates1010
U.S. Revenue, Care DeliveryHighest13,18113,831
U.S. Revenue, Care DeliveryMedian12,79813,04513,555
U.S. Revenue, Care DeliveryLowest12,58812,719
U.S. Revenue, Care Delivery growth rate as reported (in %)Number of Estimates1010
U.S. Revenue, Care Delivery growth rate as reported (in %)Highest3.05.4
U.S. Revenue, Care Delivery growth rate as reported (in %)Median1.01.93.2
U.S. Revenue, Care Delivery growth rate as reported (in %)Lowest-1.61.0
U.S. Revenue, Care Delivery growth rate at constant currency (in %)Number of Estimates77
U.S. Revenue, Care Delivery growth rate at constant currency (in %)Highest4.55.4
U.S. Revenue, Care Delivery growth rate at constant currency (in %)Median1.23.24.0
U.S. Revenue, Care Delivery growth rate at constant currency (in %)Lowest2.33.5
International Revenue, Care DeliveryNumber of Estimates1010
International Revenue, Care DeliveryHighest2,4682,595
International Revenue, Care DeliveryMedian2,4772,3692,485
International Revenue, Care DeliveryLowest2,2332,334
International Revenue, Care Delivery growth rate as reported (in %)Number of Estimates1010
International Revenue, Care Delivery growth rate as reported (in %)Highest-0.48.0
International Revenue, Care Delivery growth rate as reported (in %)Median-14.9-4.44.5
International Revenue, Care Delivery growth rate as reported (in %)Lowest-9.92.9
International Revenue, Care Delivery growth rate at constant currency (in %)Number of Estimates77
International Revenue, Care Delivery growth rate at constant currency (in %)Highest5.08.0
International Revenue, Care Delivery growth rate at constant currency (in %)Median-13.3-1.84.0
International Revenue, Care Delivery growth rate at constant currency (in %)Lowest-4.13.9
Total Care Delivery RevenueNumber of Estimates1414
Total Care Delivery RevenueHighest15,58116,278
Total Care Delivery RevenueMedian15,27515,41515,950
Total Care Delivery RevenueLowest15,05615,314
Total Care Delivery Revenue growth rate as reported (in %)Number of Estimates1414
Total Care Delivery Revenue growth rate as reported (in %)Highest2.05.2
Total Care Delivery Revenue growth rate as reported (in %)Median-1.90.93.3
Total Care Delivery Revenue growth rate as reported (in %)Lowest-1.41.7
Total Care Delivery Revenue growth rate at constant currency (in %)Number of Estimates1010
Total Care Delivery Revenue growth rate at constant currency (in %)Highest4.35.0
Total Care Delivery Revenue growth rate at constant currency (in %)Median-1.51.93.8
Total Care Delivery Revenue growth rate at constant currency (in %)Lowest0.72.5
Operating income, Care DeliveryNumber of Estimates99
Operating income, Care DeliveryHighest1,7642,240
Operating income, Care DeliveryMedian1,1901,6041,897
Operating income, Care DeliveryLowest1,5201,745
Operating income, Care Delivery excl. special itemsNumber of Estimates1313
Operating income, Care Delivery excl. special itemsHighest1,8122,155
Operating income, Care Delivery excl. special itemsMedian1,5651,7291,866
Operating income, Care Delivery excl. special itemsLowest1,6551,738
Operating income Care Delivery excl. special items growth rate as reported (in %)Number of Estimates1313
Operating income Care Delivery excl. special items growth rate as reported (in %)Highest15.820.2
Operating income Care Delivery excl. special items growth rate as reported (in %)Median5.910.57.3
Operating income Care Delivery excl. special items growth rate as reported (in %)Lowest5.83.3
Operating income Care Delivery excl. special items growth rate at constant currency (in %)Number of Estimates11
Operating income Care Delivery excl. special items growth rate at constant currency (in %)Highest13.410.0
Operating income Care Delivery excl. special items growth rate at constant currency (in %)Median6.413.410.0
Operating income Care Delivery excl. special items growth rate at constant currency (in %)Lowest13.410.0
Care Enablement RevenueNumber of Estimates1414
Care Enablement RevenueHighest5,9196,203
Care Enablement RevenueMedian5,5575,7255,956
Care Enablement RevenueLowest5,6535,805
Total Care Enablement Revenue growth rate as reported (in %)Number of Estimates1414
Total Care Enablement Revenue growth rate as reported (in %)Highest6.56.0
Total Care Enablement Revenue growth rate as reported (in %)Median3.93.04.0
Total Care Enablement Revenue growth rate as reported (in %)Lowest1.72.6
Total Care Enablement Revenue growth rate at constant currency (in %)Number of Estimates1010
Total Care Enablement Revenue growth rate at constant currency (in %)Highest5.36.0
Total Care Enablement Revenue growth rate at constant currency (in %)Median5.14.04.2
Total Care Enablement Revenue growth rate at constant currency (in %)Lowest1.61.7
Operating income, Care EnablementNumber of Estimates99
Operating income, Care EnablementHighest515661
Operating income, Care EnablementMedian267474548
Operating income, Care EnablementLowest380427
Operating income, Care Enablement excl. special itemsNumber of Estimates1313
Operating income, Care Enablement excl. special itemsHighest578699
Operating income, Care Enablement excl. special itemsMedian336525570
Operating income, Care Enablement excl. special itemsLowest483532
Operating income Care Enablement excl. special items growth rate as reported (in %)Number of Estimates1313
Operating income Care Enablement excl. special items growth rate as reported (in %)Highest71.931.7
Operating income Care Enablement excl. special items growth rate as reported (in %)Median177.656.19.9
Operating income Care Enablement excl. special items growth rate as reported (in %)Lowest43.82.8
Operating income Care Enablement excl. special items growth rate at constant currency (in %)Number of Estimates11
Operating income Care Enablement excl. special items growth rate at constant currency (in %)Highest59.216.4
Operating income Care Enablement excl. special items growth rate at constant currency (in %)Median184.459.216.4
Operating income Care Enablement excl. special items growth rate at constant currency (in %)Lowest59.216.4
Inter-segment eliminations, RevenueNumber of Estimates1414
Inter-segment eliminations, RevenueHighest-1,440-1,462
Inter-segment eliminations, RevenueMedian-1,496-1,521-1,556
Inter-segment eliminations, RevenueLowest-1,630-1,655
Operating income, Inter-segment eliminationsNumber of Estimates1111
Operating income, Inter-segment eliminationsHighest00
Operating income, Inter-segment eliminationsMedian-17-23-24
Operating income, Inter-segment eliminationsLowest-26-32
Operating income, Inter-segment eliminations, excl. special itemsNumber of Estimates1111
Operating income, Inter-segment eliminations, excl. special itemsHighest00
Operating income, Inter-segment eliminations, excl. special itemsMedian-24-23-24
Operating income, Inter-segment eliminations, excl. special itemsLowest-26-65
Operating income, CorporateNumber of Estimates99
Operating income, CorporateHighest-60-63
Operating income, CorporateMedian-48-140-82
Operating income, CorporateLowest-205-149
Operating income, Corporate excl. special itemsNumber of Estimates1313
Operating income, Corporate excl. special itemsHighest-43-44
Operating income, Corporate excl. special itemsMedian-80-80-80
Operating income, Corporate excl. special itemsLowest-90-90
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.