Henkel Detailed Consensus >> Group
Last Update: 2020-05-22

KPI[EUR m]FY 2019FY 2020 EFY 2021 EFY 2022 E
SalesNumber of estimates222222
SalesHighest20,14621,00721,670
SalesConsensus (Mean)20,11419,22320,05920,623
SalesMedian19,14520,04520,558
SalesLowest18,15518,96419,461
Organic sales growth (%)Number of estimates212121
Organic sales growth (%)Highest-0.510.53.8
Organic sales growth (%)Consensus (Mean)0.0-3.64.62.8
Organic sales growth (%)Median-3.03.92.7
Organic sales growth (%)Lowest-10.21.61.6
Reported EBITNumber of estimates181818
Reported EBITHighest2,8223,1053,312
Reported EBITConsensus (Mean)2,8992,3722,7812,948
Reported EBITMedian2,4302,7592,928
Reported EBITLowest1,3602,6072,689
Adjusted* EBITNumber of estimates222222
Adjusted* EBITHighest3,1223,2953,462
Adjusted* EBITConsensus (Mean)3,2202,6642,9993,144
Adjusted* EBITMedian2,6962,9813,123
Adjusted* EBITLowest1,6742,8072,900
Adjusted* EBIT margin (%)Number of estimates222222
Adjusted* EBIT margin (%)Highest15.716.016.1
Adjusted* EBIT margin (%)Consensus (Mean)16.013.815.015.2
Adjusted* EBIT margin (%)Median14.115.015.3
Adjusted* EBIT margin (%)Lowest9.213.614.0
Net earnings after minoritiesNumber of estimates191919
Net earnings after minoritiesHighest2,0262,2222,385
Net earnings after minoritiesConsensus (Mean)2,0851,7092,0132,145
Net earnings after minoritiesMedian1,7602,0032,122
Net earnings after minoritiesLowest9321,8591,962
Adjusted* net earnings after minoritiesNumber of estimates212121
Adjusted* net earnings after minoritiesHighest2,0892,3622,541
Adjusted* net earnings after minoritiesConsensus (Mean)2,3531,9112,1742,290
Adjusted* net earnings after minoritiesMedian1,9432,1652,294
Adjusted* net earnings after minoritiesLowest1,1752,0072,036
Reported EPS per preferred share (EUR)Number of estimates181818
Reported EPS per preferred share (EUR)Highest4.675.145.49
Reported EPS per preferred share (EUR)Consensus (Mean)4.813.914.614.93
Reported EPS per preferred share (EUR)Median3.974.614.89
Reported EPS per preferred share (EUR)Lowest2.164.164.49
Adjusted* EPS per preferred share (EUR)Number of estimates222222
Adjusted* EPS per preferred share (EUR)Highest5.205.665.85
Adjusted* EPS per preferred share (EUR)Consensus (Mean)5.434.425.025.30
Adjusted* EPS per preferred share (EUR)Median4.475.005.28
Adjusted* EPS per preferred share (EUR)Lowest2.714.474.82
Change in adjusted* earnings per preferred share vs. prior year (%)Number of estimates222222
Change in adjusted* earnings per preferred share vs. prior year (%)Highest-4.284.08.9
Change in adjusted* earnings per preferred share vs. prior year (%)Consensus (Mean)-9.7-18.615.05.5
Change in adjusted* earnings per preferred share vs. prior year (%)Median-17.711.35.6
Change in adjusted* earnings per preferred share vs. prior year (%)Lowest-50.25.12.4
Dividend per preferred share (EUR)Number of estimates222222
Dividend per preferred share (EUR)Highest2.152.202.20
Dividend per preferred share (EUR)Consensus (Mean)1.851.741.831.91
Dividend per preferred share (EUR)Median1.761.831.90
Dividend per preferred share (EUR)Lowest1.501.601.68

* Adjusted for one-time charges/gains and restructuring charges

The earnings estimates of the following institutions were included in the above figures
Bankhaus Lampe, Bankhaus Metzler, Barclays, Berenberg, Citigroup, Commerzbank, Credit Suisse, DZ Bank, Exane BNP Paribas, Goldman Sachs, HSBC, J.P. Morgan Cazenove, Jefferies, Kepler Cheuvreux, LBBW, MainFirst Bank, Morgan Stanley, RBC Capital Markets, Redburn, Société Générale, UBS, Warburg 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.