| KPI | [EUR m] | FY 2025 | FY 2026 E | FY 2027 E | FY 2028 E |
|---|---|---|---|---|---|
| Sales | Number of Estimates | 13 | 13 | 13 | |
| Sales | Highest | 4,129.0 | 4,278.0 | 4,467.0 | |
| Sales | Mean | 4,000.4 | 4,076.4 | 4,183.6 | |
| Sales | Consensus (Median) | 3,563.0 | 3,998.0 | 4,098.0 | 4,180.0 |
| Sales | Lowest | 3,836.0 | 3,819.0 | 3,934.0 | |
| EBIT (including income from participations) | Number of Estimates | 13 | 13 | 12 | |
| EBIT (including income from participations) | Highest | 485.4 | 517.0 | 557.0 | |
| EBIT (including income from participations) | Mean | 475.7 | 496.4 | 525.4 | |
| EBIT (including income from participations) | Consensus (Median) | 435.0 | 476.0 | 496.0 | 525.0 |
| EBIT (including income from participations) | Lowest | 458.7 | 466.0 | 494.0 | |
| Profit after tax | Number of Estimates | 11 | 11 | 11 | |
| Profit after tax | Highest | 349.0 | 371.0 | 400.0 | |
| Profit after tax | Mean | 336.0 | 354.2 | 373.9 | |
| Profit after tax | Consensus (Median) | 306.0 | 335.0 | 351.5 | 375.0 |
| Profit after tax | Lowest | 326.0 | 343.0 | 354.0 | |
| EPS reported preference share (in Euro) | Number of Estimates | 13 | 13 | 13 | |
| EPS reported preference share (in Euro) | Highest | 2.66 | 2.82 | 3.12 | |
| EPS reported preference share (in Euro) | Mean | 2.56 | 2.69 | 2.86 | |
| EPS reported preference share (in Euro) | Consensus (Median) | 2.34 | 2.56 | 2.68 | 2.87 |
| EPS reported preference share (in Euro) | Lowest | 2.47 | 2.50 | 2.68 | |
| Dividend per preference share (in Euro) | Number of Estimates | 12 | 12 | 12 | |
| Dividend per preference share (in Euro) | Highest | 1.35 | 1.43 | 1.52 | |
| Dividend per preference share (in Euro) | Mean | 1.28 | 1.34 | 1.39 | |
| Dividend per preference share (in Euro) | Consensus (Median) | 1.23 | 1.27 | 1.33 | 1.38 |
| Dividend per preference share (in Euro) | Lowest | 1.25 | 1.28 | 1.30 | |
| Free cash flow before acquisitions | Number of Estimates | 10 | 9 | 9 | |
| Free cash flow before acquisitions | Highest | 236.0 | 450.0 | 411.0 | |
| Free cash flow before acquisitions | Mean | 174.2 | 357.0 | 352.4 | |
| Free cash flow before acquisitions | Consensus (Median) | 316.0 | 178.5 | 347.0 | 349.0 |
| Free cash flow before acquisitions | Lowest | 77.0 | 296.0 | 304.0 |
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.
