GEA Detailed Consensus
Consensus as of: 2024-03-26

KPI[EUR m]FY 2023FY 2024 EFY 2025 EFY 2026 E
Order intakeNumber of Estimates999
Order intakeHighest5,672.45,883.26,102.2
Order intakeConsensus (Mean)5,469.45,465.65,682.25,903.4
Order intakeMedian5,524.05,721.25,915.7
Order intakeLowest5,163.05,481.05,737.0
SalesNumber of Estimates151514
SalesHighest5,596.75,821.76,053.9
SalesConsensus (Mean)5,373.55,505.55,687.95,882.3
SalesMedian5,523.55,704.75,911.6
SalesLowest5,342.05,425.05,590.0
Organic Sales Growth in %Number of Estimates999
Organic Sales Growth in %Highest4.24.44.6
Organic Sales Growth in %Consensus (Mean)8.42.93.43.6
Organic Sales Growth in %Median3.13.73.6
Organic Sales Growth in %Lowest1.21.62.7
EBITDA before restructuringNumber of Estimates131313
EBITDA before restructuringHighest856.6923.4962.7
EBITDA before restructuringConsensus (Mean)774.3806.7853.4905.5
EBITDA before restructuringMedian809.7857.0919.7
EBITDA before restructuringLowest753.0792.0819.0
EBITDA before restructuring margin in %Number of Estimates131313
EBITDA before restructuring margin in %Highest15.315.916.0
EBITDA before restructuring margin in %Consensus (Mean)14.414.715.015.4
EBITDA before restructuring margin in %Median14.715.015.5
EBITDA before restructuring margin in %Lowest14.114.314.3
CapexNumber of Estimates141414
CapexHighest331.0264.0254.0
CapexConsensus (Mean)228.4258.4205.7207.4
CapexMedian260.0205.1207.2
CapexLowest194.0160.0170.0
Earnings per share (in EUR)Number of Estimates151514
Earnings per share (in EUR)Highest2.663.023.24
Earnings per share (in EUR)Consensus (Mean)2.282.412.672.89
Earnings per share (in EUR)Median2.422.652.90
Earnings per share (in EUR)Lowest2.242.292.19
Dividend per share (in EUR)Number of Estimates151514
Dividend per share (in EUR)Highest1.231.491.82
Dividend per share (in EUR)Consensus (Mean)-1.081.151.24
Dividend per share (in EUR)Median1.051.101.23
Dividend per share (in EUR)Lowest0.950.950.95
Separation & Flow Technologies, SalesNumber of Estimates101010
Separation & Flow Technologies, SalesHighest1,571.91,666.21,749.5
Separation & Flow Technologies, SalesConsensus (Mean)1,511.41,547.41,608.91,668.4
Separation & Flow Technologies, SalesMedian1,545.51,611.11,659.0
Separation & Flow Technologies, SalesLowest1,535.61,581.61,639.7
Separation & Flow Technologies, EBITDA before restructuringNumber of Estimates999
Separation & Flow Technologies, EBITDA before restructuringHighest415.0444.9472.4
Separation & Flow Technologies, EBITDA before restructuringConsensus (Mean)395.9405.2421.3440.5
Separation & Flow Technologies, EBITDA before restructuringMedian406.8423.1436.9
Separation & Flow Technologies, EBITDA before restructuringLowest388.0395.0424.0
Separation & Flow Technologies, EBITDA before restructuring margin in %Number of Estimates999
Separation & Flow Technologies, EBITDA before restructuring margin in %Highest26.627.027.2
Separation & Flow Technologies, EBITDA before restructuring margin in %Consensus (Mean)26.226.226.226.4
Separation & Flow Technologies, EBITDA before restructuring margin in %Median26.326.526.5
Separation & Flow Technologies, EBITDA before restructuring margin in %Lowest25.224.525.6
Liquid & Powder Technologies, SalesNumber of Estimates101010
Liquid & Powder Technologies, SalesHighest1,831.11,922.71,997.6
Liquid & Powder Technologies, SalesConsensus (Mean)1,724.21,788.81,848.21,914.5
Liquid & Powder Technologies, SalesMedian1,791.71,870.01,930.6
Liquid & Powder Technologies, SalesLowest1,728.81,750.11,802.6
Liquid & Powder Technologies, EBITDA before restructuringNumber of Estimates999
Liquid & Powder Technologies, EBITDA before restructuringHighest191.9215.3228.0
Liquid & Powder Technologies, EBITDA before restructuringConsensus (Mean)177.8182.1195.4207.7
Liquid & Powder Technologies, EBITDA before restructuringMedian183.8192.5215.1
Liquid & Powder Technologies, EBITDA before restructuringLowest167.0168.0177.0
Liquid & Powder Technologies, EBITDA before restructuring margin in %Number of Estimates999
Liquid & Powder Technologies, EBITDA before restructuring margin in %Highest10.511.211.8
Liquid & Powder Technologies, EBITDA before restructuring margin in %Consensus (Mean)10.310.210.610.8
Liquid & Powder Technologies, EBITDA before restructuring margin in %Median10.410.911.1
Liquid & Powder Technologies, EBITDA before restructuring margin in %Lowest9.59.49.5
Food & Healthcare Technologies, SalesNumber of Estimates101010
Food & Healthcare Technologies, SalesHighest1,041.01,086.51,129.9
Food & Healthcare Technologies, SalesConsensus (Mean)1,029.41,020.21,058.51,093.2
Food & Healthcare Technologies, SalesMedian1,020.91,055.01,093.5
Food & Healthcare Technologies, SalesLowest983.01,029.01,039.0
Food & Healthcare Technologies, EBITDA before restructuringNumber of Estimates999
Food & Healthcare Technologies, EBITDA before restructuringHighest112.9127.9137.2
Food & Healthcare Technologies, EBITDA before restructuringConsensus (Mean)78.498.2109.0118.9
Food & Healthcare Technologies, EBITDA before restructuringMedian97.4113.0124.3
Food & Healthcare Technologies, EBITDA before restructuringLowest85.792.6104.2
Food & Healthcare Technologies, EBITDA before restructuring margin in %Number of Estimates999
Food & Healthcare Technologies, EBITDA before restructuring margin in %Highest10.912.212.7
Food & Healthcare Technologies, EBITDA before restructuring margin in %Consensus (Mean)7.69.610.310.9
Food & Healthcare Technologies, EBITDA before restructuring margin in %Median9.510.511.3
Food & Healthcare Technologies, EBITDA before restructuring margin in %Lowest8.58.99.4
Farm Technologies, SalesNumber of Estimates101010
Farm Technologies, SalesHighest823.5868.8916.6
Farm Technologies, SalesConsensus (Mean)784.3799.0818.5847.1
Farm Technologies, SalesMedian803.0821.5849.5
Farm Technologies, SalesLowest743.0732.0769.0
Farm Technologies, EBITDA before restructuringNumber of Estimates999
Farm Technologies, EBITDA before restructuringHighest120.9129.0139.1
Farm Technologies, EBITDA before restructuringConsensus (Mean)109.6113.1117.9123.9
Farm Technologies, EBITDA before restructuringMedian115.0118.1123.6
Farm Technologies, EBITDA before restructuringLowest98.093.099.0
Farm Technologies, EBITDA before restructuring margin in %Number of Estimates999
Farm Technologies, EBITDA before restructuring margin in %Highest14.815.315.8
Farm Technologies, EBITDA before restructuring margin in %Consensus (Mean)14.014.214.414.6
Farm Technologies, EBITDA before restructuring margin in %Median14.114.414.5
Farm Technologies, EBITDA before restructuring margin in %Lowest13.212.712.9
Heating & Refrigeration Technologies, SalesNumber of Estimates101010
Heating & Refrigeration Technologies, SalesHighest586.3614.0644.0
Heating & Refrigeration Technologies, SalesConsensus (Mean)556.3577.4597.0616.0
Heating & Refrigeration Technologies, SalesMedian578.7598.2615.2
Heating & Refrigeration Technologies, SalesLowest560.0577.4589.0
Heating & Refrigeration Technologies, EBITDA before restructuringNumber of Estimates999
Heating & Refrigeration Technologies, EBITDA before restructuringHighest74.580.384.0
Heating & Refrigeration Technologies, EBITDA before restructuringConsensus (Mean)66.269.973.377.5
Heating & Refrigeration Technologies, EBITDA before restructuringMedian69.572.076.6
Heating & Refrigeration Technologies, EBITDA before restructuringLowest65.069.372.0
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Number of Estimates999
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Highest12.713.313.5
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Consensus (Mean)11.912.112.312.6
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Median12.012.112.5
Heating & Refrigeration Technologies, EBITDA before restructuring margin in %Lowest11.611.711.7
Consolidation/Other, SalesNumber of Estimates101010
Consolidation/Other, SalesHighest-201.1-206.0-212.0
Consolidation/Other, SalesConsensus (Mean)-232.0-233.1-240.0-245.2
Consolidation/Other, SalesMedian-235.4-240.0-240.7
Consolidation/Other, SalesLowest-250.0-275.0-300.0
Consolidation/Other, EBITDA before restructuringNumber of Estimates999
Consolidation/Other, EBITDA before restructuringHighest-54.0-56.0-58.0
Consolidation/Other, EBITDA before restructuringConsensus (Mean)-53.6-62.4-64.4-64.2
Consolidation/Other, EBITDA before restructuringMedian-60.0-60.0-62.0
Consolidation/Other, EBITDA before restructuringLowest-75.0-75.0-78.4
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.