Consensus Estimates as of April 24, 2024

KPIin € millionQ1 2023FY 2023Q1 2024 EFY 2024 EFY 2025 EFY 2026 E
Order intakeNumber of Estimates12121212
Order intakeHighest1,417.05,672.45,915.06,115.0
Order intakeConsensus (Mean)1,580.75,469.41,333.75,451.65,687.55,901.3
Order intakeMedian1,321.85,444.35,669.55,880.7
Order intakeLowest1,275.05,185.05,490.05,746.0
SalesNumber of Estimates13161615
SalesHighest1,308.05,596.75,821.76,053.9
SalesConsensus (Mean)1,270.95,373.51,266.65,499.55,686.55,876.7
SalesMedian1,266.05,518.65,705.05,912.0
SalesLowest1,237.05,375.05,425.05,590.0
Organic Sales Growth in %Number of Estimates91099
Organic Sales Growth in %Highest6.83.94.44.6
Organic Sales Growth in %Consensus (Mean)13.98.43.42.93.43.5
Organic Sales Growth in %Median3.23.23.53.6
Organic Sales Growth in %Lowest1.51.21.61.7
EBITDA before restructuringNumber of Estimates13141414
EBITDA before restructuringHighest181.0856.6923.4962.7
EBITDA before restructuringConsensus (Mean)171.8774.3174.6809.5855.6906.3
EBITDA before restructuringMedian174.7812.0862.5922.4
EBITDA before restructuringLowest169.0757.0798.4818.0
EBITDA before restructuring margin in %Number of Estimates13141414
EBITDA before restructuring margin in %Highest14.115.315.916.0
EBITDA before restructuring margin in %Consensus (Mean)13.514.413.814.715.115.4
EBITDA before restructuring margin in %Median13.814.715.115.5
EBITDA before restructuring margin in %Lowest13.414.014.214.3
CapexNumber of Estimates3151515
CapexHighest65.0261.0240.7231.2
CapexConsensus (Mean)35.2228.451.3252.8203.5205.2
CapexMedian45.9259.0203.5207.0
CapexLowest43.0194.0160.0170.0
Earnings per share (in EUR)Number of Estimates10161615
Earnings per share (in EUR)Highest0.582.663.003.22
Earnings per share (in EUR)Consensus (Mean)0.472.280.502.412.672.88
Earnings per share (in EUR)Median0.492.422.652.89
Earnings per share (in EUR)Lowest0.472.232.292.19
Dividend per share (in EUR)Number of Estimates-151514
Dividend per share (in EUR)Highest-1.231.261.57
Dividend per share (in EUR)Consensus (Mean)---1.091.161.26
Dividend per share (in EUR)Median-1.101.191.30
Dividend per share (in EUR)Lowest-1.001.051.15
Target Prices (in €)
Number of Estimates 18
Highest 53.00
Consensus (Mean) 43.53
Median 44.00
Lowest 34.00
Recommendations
Positive 61.1%
Neutral 33.3%
Negative 5.6%

Provided by

Vara Research

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.