Consensus Estimates as of April 24, 2024
Group | Segment

KPIin € millionQ1 2023FY 2023Q1 2024 EFY 2024 EFY 2025 EFY 2026 E
Separation & Flow Technologies, SalesNumber of Estimates11121312
Separation & Flow Technologies, SalesHighest385.01,571.91,666.21,749.5
Separation & Flow Technologies, SalesConsensus (Mean)371.31,511.4368.11,542.41,605.61,665.4
Separation & Flow Technologies, SalesMedian365.01,540.31,602.31,656.7
Separation & Flow Technologies, SalesLowest357.01,515.01,566.41,618.4
Separation & Flow Technologies, EBITDA before restructuringNumber of Estimates11121312
Separation & Flow Technologies, EBITDA before restructuringHighest99.3415.0444.9472.4
Separation & Flow Technologies, EBITDA before restructuringConsensus (Mean)94.8395.995.8404.4421.2439.6
Separation & Flow Technologies, EBITDA before restructuringMedian95.1406.3423.3438.2
Separation & Flow Technologies, EBITDA before restructuringLowest93.3385.0395.0420.8
Separation & Flow Technologies, EBITDA before restructuring margin in %Number of Estimates11121312
Separation & Flow Technologies, EBITDA before restructuring margin in %Highest26.926.627.027.2
Separation & Flow Technologies, EBITDA before restructuring margin in %Consensus (Mean)25.526.226.026.226.226.4
Separation & Flow Technologies, EBITDA before restructuring margin in %Median25.926.326.426.5
Separation & Flow Technologies, EBITDA before restructuring margin in %Lowest25.125.424.525.6
Liquid & Powder Technologies, SalesNumber of Estimates11121312
Liquid & Powder Technologies, SalesHighest410.01,831.11,922.71,997.6
Liquid & Powder Technologies, SalesConsensus (Mean)386.61,724.2390.41,788.91,849.81,908.1
Liquid & Powder Technologies, SalesMedian391.21,797.51,863.61,929.9
Liquid & Powder Technologies, SalesLowest372.01,706.01,743.11,802.6
Liquid & Powder Technologies, EBITDA before restructuringNumber of Estimates11121312
Liquid & Powder Technologies, EBITDA before restructuringHighest37.1199.1215.3228.0
Liquid & Powder Technologies, EBITDA before restructuringConsensus (Mean)30.0177.833.6184.8198.0209.8
Liquid & Powder Technologies, EBITDA before restructuringMedian33.8186.8200.0214.8
Liquid & Powder Technologies, EBITDA before restructuringLowest29.0167.0168.0171.0
Liquid & Powder Technologies, EBITDA before restructuring margin in %Number of Estimates11121312
Liquid & Powder Technologies, EBITDA before restructuring margin in %Highest9.511.011.411.8
Liquid & Powder Technologies, EBITDA before restructuring margin in %Consensus (Mean)7.810.38.610.310.711.0
Liquid & Powder Technologies, EBITDA before restructuring margin in %Median8.510.410.911.1
Liquid & Powder Technologies, EBITDA before restructuring margin in %Lowest7.69.59.49.4
Food & Healthcare Technologies, SalesNumber of Estimates11121312
Food & Healthcare Technologies, SalesHighest250.01,050.01,101.01,146.0
Food & Healthcare Technologies, SalesConsensus (Mean)246.01,029.4241.11,025.81,067.01,102.7
Food & Healthcare Technologies, SalesMedian241.61,029.51,070.81,105.5
Food & Healthcare Technologies, SalesLowest232.0997.91,029.01,069.0
Food & Healthcare Technologies, EBITDA before restructuringNumber of Estimates11121312
Food & Healthcare Technologies, EBITDA before restructuringHighest24.0120.0145.0155.0
Food & Healthcare Technologies, EBITDA before restructuringConsensus (Mean)25.578.421.4101.1114.1123.4
Food & Healthcare Technologies, EBITDA before restructuringMedian21.799.0114.1124.9
Food & Healthcare Technologies, EBITDA before restructuringLowest18.785.792.6105.2
Food & Healthcare Technologies, EBITDA before restructuring margin in %Number of Estimates11121312
Food & Healthcare Technologies, EBITDA before restructuring margin in %Highest9.911.413.313.6
Food & Healthcare Technologies, EBITDA before restructuring margin in %Consensus (Mean)10.47.68.99.810.711.2
Food & Healthcare Technologies, EBITDA before restructuring margin in %Median9.09.610.711.4
Food & Healthcare Technologies, EBITDA before restructuring margin in %Lowest7.98.59.09.5
Farm Technologies, SalesNumber of Estimates11121312
Farm Technologies, SalesHighest193.0823.5868.8916.6
Farm Technologies, SalesConsensus (Mean)186.6784.3182.7799.4819.5847.8
Farm Technologies, SalesMedian184.7793.3824.0846.0
Farm Technologies, SalesLowest167.9770.0758.0797.0
Farm Technologies, EBITDA before restructuringNumber of Estimates11121312
Farm Technologies, EBITDA before restructuringHighest24.6120.9127.3135.0
Farm Technologies, EBITDA before restructuringConsensus (Mean)23.4109.623.4113.4118.0125.3
Farm Technologies, EBITDA before restructuringMedian24.0114.8118.0128.0
Farm Technologies, EBITDA before restructuringLowest21.5101.097.0102.0
Farm Technologies, EBITDA before restructuring margin in %Number of Estimates11121312
Farm Technologies, EBITDA before restructuring margin in %Highest14.014.715.116.1
Farm Technologies, EBITDA before restructuring margin in %Consensus (Mean)12.514.012.814.214.414.8
Farm Technologies, EBITDA before restructuring margin in %Median12.914.314.514.9
Farm Technologies, EBITDA before restructuring margin in %Lowest11.813.112.812.8
Heating & Refrigeration Technologies, SalesNumber of Estimates11121312
Heating & Refrigeration Technologies, SalesHighest148.0586.3613.3644.0
Heating & Refrigeration Technologies, SalesConsensus (Mean)131.9556.3135.4576.6596.4615.0
Heating & Refrigeration Technologies, SalesMedian132.6575.1593.0617.0
Heating & Refrigeration Technologies, SalesLowest128.2566.0577.4589.0
Heating & Refrigeration Technologies, EBITDA before restructuringNumber of Estimates11121312
Heating & Refrigeration Technologies, EBITDA before restructuringHighest18.074.580.384.0
Heating & Refrigeration Technologies, EBITDA before restructuringConsensus (Mean)15.566.216.169.874.078.5
Heating & Refrigeration Technologies, EBITDA before restructuringMedian16.069.675.080.2
Heating & Refrigeration Technologies, EBITDA before restructuringLowest14.767.069.071.0
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Number of Estimates11121312
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Highest12.912.713.313.5
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Consensus (Mean)11.811.911.912.112.412.8
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Median12.012.012.512.9
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Lowest10.811.711.611.6
Consolidation/Other, SalesNumber of Estimates11121312
Consolidation/Other, SalesHighest-40.0-198.5-205.4-211.7
Consolidation/Other, SalesConsensus (Mean)-51.5-232.0-54.4-234.4-240.3-246.3
Consolidation/Other, SalesMedian-56.4-235.4-240.0-242.2
Consolidation/Other, SalesLowest-59.7-250.0-275.0-300.0
Consolidation/Other, EBITDA before restructuringNumber of Estimates11121312
Consolidation/Other, EBITDA before restructuringHighest-14.0-56.0-58.5-60.0
Consolidation/Other, EBITDA before restructuringConsensus (Mean)-17.4-53.6-16.1-63.5-67.5-67.2
Consolidation/Other, EBITDA before restructuringMedian-15.0-63.5-69.0-65.0
Consolidation/Other, EBITDA before restructuringLowest-20.0-75.0-80.0-85.0
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.