Henkel Detailed Consensus >> Group
Last Update: 2020-08-24

KPI[EUR m]FY 2019FY 2020 EFY 2021 EFY 2022 E
SalesNumber of estimates181818
SalesHighest19,88320,50921,198
SalesConsensus (Mean)20,11419,00519,67620,272
SalesMedian18,98419,60620,275
SalesLowest18,35818,70518,945
Organic sales growth (%)Number of estimates161616
Organic sales growth (%)Highest-2.17.04.0
Organic sales growth (%)Consensus (Mean)0.0-3.64.83.0
Organic sales growth (%)Median-3.74.63.0
Organic sales growth (%)Lowest-4.43.41.9
Reported EBITNumber of estimates151515
Reported EBITHighest2,4832,9183,229
Reported EBITConsensus (Mean)2,8992,2662,6362,843
Reported EBITMedian2,2632,6402,837
Reported EBITLowest2,0422,3672,464
Adjusted* EBITNumber of estimates181818
Adjusted* EBITHighest2,7533,2183,484
Adjusted* EBITConsensus (Mean)3,2202,5302,8543,030
Adjusted* EBITMedian2,5212,8883,065
Adjusted* EBITLowest2,3532,2902,400
Adjusted* EBIT margin (%)Number of estimates181818
Adjusted* EBIT margin (%)Highest14.415.916.6
Adjusted* EBIT margin (%)Consensus (Mean)16.013.314.514.9
Adjusted* EBIT margin (%)Median13.414.715.1
Adjusted* EBIT margin (%)Lowest12.011.311.5
Net earnings after minoritiesNumber of estimates161616
Net earnings after minoritiesHighest1,7672,0972,342
Net earnings after minoritiesConsensus (Mean)2,0851,6181,9122,077
Net earnings after minoritiesMedian1,6131,9062,073
Net earnings after minoritiesLowest1,4511,7321,817
Adjusted* net earnings after minoritiesNumber of estimates171717
Adjusted* net earnings after minoritiesHighest1,9702,3182,533
Adjusted* net earnings after minoritiesConsensus (Mean)2,3531,8092,0692,206
Adjusted* net earnings after minoritiesMedian1,7932,0722,208
Adjusted* net earnings after minoritiesLowest1,7081,7381,808
Reported EPS per preferred share (EUR)Number of estimates161616
Reported EPS per preferred share (EUR)Highest4.074.835.39
Reported EPS per preferred share (EUR)Consensus (Mean)4.813.734.404.79
Reported EPS per preferred share (EUR)Median3.734.374.75
Reported EPS per preferred share (EUR)Lowest3.354.004.20
Adjusted* EPS per preferred share (EUR)Number of estimates181818
Adjusted* EPS per preferred share (EUR)Highest4.565.365.83
Adjusted* EPS per preferred share (EUR)Consensus (Mean)5.434.194.795.13
Adjusted* EPS per preferred share (EUR)Median4.154.805.13
Adjusted* EPS per preferred share (EUR)Lowest3.934.004.16
Change in adjusted* earnings per preferred share vs. prior year (%)Number of estimates181818
Change in adjusted* earnings per preferred share vs. prior year (%)Highest-16.022.511.5
Change in adjusted* earnings per preferred share vs. prior year (%)Consensus (Mean)-9.7-22.914.37.0
Change in adjusted* earnings per preferred share vs. prior year (%)Median-23.613.56.6
Change in adjusted* earnings per preferred share vs. prior year (%)Lowest-27.61.73.5
Dividend per preferred share (EUR)Number of estimates181818
Dividend per preferred share (EUR)Highest2.152.202.20
Dividend per preferred share (EUR)Consensus (Mean)1.851.711.781.88
Dividend per preferred share (EUR)Median1.701.821.86
Dividend per preferred share (EUR)Lowest1.401.551.60

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

The earnings estimates of the following institutions were included in the above figures
Bankhaus Metzler, Barclays, Berenberg, Citigroup, Commerzbank, Credit Suisse, DZ Bank, Exane BNP Paribas, Goldman Sachs, HSBC, J.P. Morgan Cazenove, Kepler Cheuvreux, LBBW, 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.