Henkel Detailed Consensus >> Group
Last Update: 2021-11-25

KPI[EUR m]FY 2020FY 2021 EFY 2022 EFY 2023 E
SalesNumber of estimates212120
SalesHighest20,05321,12921,929
SalesConsensus (Mean)19,25019,92520,77321,430
SalesMedian19,96720,82221,447
SalesLowest19,60020,40020,862
Organic sales growth (%)Number of estimates191919
Organic sales growth (%)Highest7.75.74.1
Organic sales growth (%)Consensus (Mean)-0.77.24.03.2
Organic sales growth (%)Median7.34.03.4
Organic sales growth (%)Lowest6.63.02.1
Reported EBITNumber of estimates181817
Reported EBITHighest2,4792,9303,321
Reported EBITConsensus (Mean)2,0192,4052,6592,887
Reported EBITMedian2,4242,6372,863
Reported EBITLowest2,2612,3942,596
Adjusted* EBITNumber of estimates212120
Adjusted* EBITHighest2,7293,0363,372
Adjusted* EBITConsensus (Mean)2,5792,6852,8863,104
Adjusted* EBITMedian2,6982,8853,093
Adjusted* EBITLowest2,5942,5992,809
Adjusted* EBIT margin (%)Number of estimates212120
Adjusted* EBIT margin (%)Highest13.714.615.7
Adjusted* EBIT margin (%)Consensus (Mean)13.413.513.914.5
Adjusted* EBIT margin (%)Median13.513.914.4
Adjusted* EBIT margin (%)Lowest13.112.713.2
Net earnings after minoritiesNumber of estimates181817
Net earnings after minoritiesHighest1,7792,1052,425
Net earnings after minoritiesConsensus (Mean)1,4081,7181,9172,103
Net earnings after minoritiesMedian1,7431,9142,081
Net earnings after minoritiesLowest1,5001,7001,888
Adjusted* net earnings after minoritiesNumber of estimates202020
Adjusted* net earnings after minoritiesHighest2,0172,2082,468
Adjusted* net earnings after minoritiesConsensus (Mean)1,8431,9572,1122,273
Adjusted* net earnings after minoritiesMedian1,9632,1192,266
Adjusted* net earnings after minoritiesLowest1,8941,8962,045
Reported EPS per preferred share (EUR)Number of estimates181817
Reported EPS per preferred share (EUR)Highest4.114.855.58
Reported EPS per preferred share (EUR)Consensus (Mean)3.253.964.424.85
Reported EPS per preferred share (EUR)Median4.024.424.81
Reported EPS per preferred share (EUR)Lowest3.463.934.34
Adjusted* EPS per preferred share (EUR)Number of estimates202020
Adjusted* EPS per preferred share (EUR)Highest4.645.095.68
Adjusted* EPS per preferred share (EUR)Consensus (Mean)4.264.514.875.24
Adjusted* EPS per preferred share (EUR)Median4.524.895.23
Adjusted* EPS per preferred share (EUR)Lowest4.374.324.70
Change in adjusted* earnings per preferred share vs. prior year (%)Number of estimates202020
Change in adjusted* earnings per preferred share vs. prior year (%)Highest9.014.611.6
Change in adjusted* earnings per preferred share vs. prior year (%)Consensus (Mean)-21.56.07.97.7
Change in adjusted* earnings per preferred share vs. prior year (%)Median6.27.97.6
Change in adjusted* earnings per preferred share vs. prior year (%)Lowest2.7-1.23.5
Dividend per preferred share (EUR)Number of estimates212119
Dividend per preferred share (EUR)Highest2.002.202.22
Dividend per preferred share (EUR)Consensus (Mean)1.851.871.932.03
Dividend per preferred share (EUR)Median1.851.932.01
Dividend per preferred share (EUR)Lowest1.771.851.85

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

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.