Henkel Detailed Consensus >> Group
Last Update: 2021-01-22

KPI[EUR m]FY 2019FY 2020 EFY 2021 EFY 2022 E
SalesNumber of estimates212120
SalesHighest19,37420,27120,886
SalesConsensus (Mean)20,11419,23719,64620,259
SalesMedian19,23619,61720,288
SalesLowest19,05119,22719,528
Organic sales growth (%)Number of estimates202019
Organic sales growth (%)Highest-0.75.15.1
Organic sales growth (%)Consensus (Mean)0.0-1.34.03.3
Organic sales growth (%)Median-1.34.03.2
Organic sales growth (%)Lowest-2.11.92.0
Reported EBITNumber of estimates161616
Reported EBITHighest2,3532,7763,043
Reported EBITConsensus (Mean)2,8992,2922,5792,800
Reported EBITMedian2,3052,5632,799
Reported EBITLowest2,1292,3412,581
Adjusted* EBITNumber of estimates212120
Adjusted* EBITHighest2,6502,9633,246
Adjusted* EBITConsensus (Mean)3,2202,5842,8243,022
Adjusted* EBITMedian2,5822,8313,027
Adjusted* EBITLowest2,5082,7052,836
Adjusted* EBIT margin (%)Number of estimates212120
Adjusted* EBIT margin (%)Highest13.715.015.9
Adjusted* EBIT margin (%)Consensus (Mean)16.013.414.414.9
Adjusted* EBIT margin (%)Median13.414.415.0
Adjusted* EBIT margin (%)Lowest13.113.814.2
Net earnings after minoritiesNumber of estimates171717
Net earnings after minoritiesHighest1,7652,0012,205
Net earnings after minoritiesConsensus (Mean)2,0851,6441,8682,042
Net earnings after minoritiesMedian1,6491,8712,037
Net earnings after minoritiesLowest1,5171,6911,869
Adjusted* net earnings after minoritiesNumber of estimates202020
Adjusted* net earnings after minoritiesHighest1,9092,2042,361
Adjusted* net earnings after minoritiesConsensus (Mean)2,3531,8552,0522,210
Adjusted* net earnings after minoritiesMedian1,8552,0472,212
Adjusted* net earnings after minoritiesLowest1,8061,9502,053
Reported EPS per preferred share (EUR)Number of estimates171717
Reported EPS per preferred share (EUR)Highest4.074.625.08
Reported EPS per preferred share (EUR)Consensus (Mean)4.813.794.304.71
Reported EPS per preferred share (EUR)Median3.804.314.71
Reported EPS per preferred share (EUR)Lowest3.513.914.32
Adjusted* EPS per preferred share (EUR)Number of estimates212120
Adjusted* EPS per preferred share (EUR)Highest4.415.075.44
Adjusted* EPS per preferred share (EUR)Consensus (Mean)5.434.284.735.10
Adjusted* EPS per preferred share (EUR)Median4.294.725.06
Adjusted* EPS per preferred share (EUR)Lowest4.174.504.76
Change in adjusted* earnings per preferred share vs. prior year (%)Number of estimates212120
Change in adjusted* earnings per preferred share vs. prior year (%)Highest-18.816.811.4
Change in adjusted* earnings per preferred share vs. prior year (%)Consensus (Mean)-9.7-21.210.67.9
Change in adjusted* earnings per preferred share vs. prior year (%)Median-21.19.88.2
Change in adjusted* earnings per preferred share vs. prior year (%)Lowest-23.26.64.0
Dividend per preferred share (EUR)Number of estimates202020
Dividend per preferred share (EUR)Highest2.132.002.20
Dividend per preferred share (EUR)Consensus (Mean)1.851.811.831.91
Dividend per preferred share (EUR)Median1.851.841.89
Dividend per preferred share (EUR)Lowest1.501.651.76

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

The earnings estimates of the following institutions were included in the above figures
Bank of America, Barclays, Berenberg, Citigroup, Credit Suisse, Deutsche Bank, DZ Bank, Equita, Exane BNP Paribas, HSBC, J.P. Morgan Cazenove, Jefferies, Kepler Cheuvreux, LBBW, Morgan Stanley, RBC Capital Markets, Redburn, Sanford C. Bernstein, 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.