Henkel Detailed Consensus >> Group
Consensus as of: 2023-12-14

KPI[EUR m]FY 2022FY 2023 EFY 2024 EFY 2025 E
SalesNumber of estimates181818
SalesHighest21,74722,21322,837
SalesConsensus (Mean)22,39721,50421,58822,238
SalesMedian21,47921,63522,333
SalesLowest21,36320,99221,491
Organic sales growth (%)Number of estimates181717
Organic sales growth (%)Highest5.03.63.7
Organic sales growth (%)Consensus (Mean)8.84.32.53.2
Organic sales growth (%)Median4.23.03.1
Organic sales growth (%)Lowest3.8-0.12.7
Reported EBITNumber of estimates171717
Reported EBITHighest2,3652,8643,132
Reported EBITConsensus (Mean)1,8102,1412,5062,712
Reported EBITMedian2,1342,4732,724
Reported EBITLowest1,9752,2382,313
Adjusted* EBITNumber of estimates181818
Adjusted* EBITHighest2,6512,9313,200
Adjusted* EBITConsensus (Mean)2,3192,5772,7172,911
Adjusted* EBITMedian2,5752,7132,900
Adjusted* EBITLowest2,4792,4882,563
Adjusted* EBIT margin (%)Number of estimates181818
Adjusted* EBIT margin (%)Highest12.313.614.4
Adjusted* EBIT margin (%)Consensus (Mean)10.412.012.613.1
Adjusted* EBIT margin (%)Median12.012.613.0
Adjusted* EBIT margin (%)Lowest11.611.611.9
Net earnings after minoritiesNumber of estimates181818
Net earnings after minoritiesHighest1,8472,0592,277
Net earnings after minoritiesConsensus (Mean)1,2591,4841,7941,960
Net earnings after minoritiesMedian1,4331,7871,961
Net earnings after minoritiesLowest1,3091,5611,633
Adjusted* net earnings after minoritiesNumber of estimates181818
Adjusted* net earnings after minoritiesHighest1,8762,1352,377
Adjusted* net earnings after minoritiesConsensus (Mean)1,6641,8271,9632,118
Adjusted* net earnings after minoritiesMedian1,8301,9552,100
Adjusted* net earnings after minoritiesLowest1,7691,7711,826
Reported EPS per preferred share (EUR)Number of estimates181818
Reported EPS per preferred share (EUR)Highest3.954.935.47
Reported EPS per preferred share (EUR)Consensus (Mean)2.953.504.264.70
Reported EPS per preferred share (EUR)Median3.414.264.67
Reported EPS per preferred share (EUR)Lowest3.123.693.86
Adjusted* EPS per preferred share (EUR)Number of estimates181818
Adjusted* EPS per preferred share (EUR)Highest4.445.045.67
Adjusted* EPS per preferred share (EUR)Consensus (Mean)3.904.354.705.12
Adjusted* EPS per preferred share (EUR)Median4.364.675.11
Adjusted* EPS per preferred share (EUR)Lowest4.214.194.32
Change in adj.* earnings per preferred share vs. prior year (%)Number of estimates181818
Change in adj.* earnings per preferred share vs. prior year (%)Highest13.717.714.3
Change in adj.* earnings per preferred share vs. prior year (%)Consensus (Mean)-14.511.58.18.8
Change in adj.* earnings per preferred share vs. prior year (%)Median11.98.38.1
Change in adj.* earnings per preferred share vs. prior year (%)Lowest8.1-4.33.1
Dividend per preferred share (EUR)Number of estimates181818
Dividend per preferred share (EUR)Highest2.082.382.58
Dividend per preferred share (EUR)Consensus (Mean)1.851.891.982.09
Dividend per preferred share (EUR)Median1.851.932.04
Dividend per preferred share (EUR)Lowest1.831.831.85

* Adjusted for one-time charges/gains and restructuring charges; ** Merger of Beauty Care and Laundry & Home Care leading to combined Consumer Brands business unit

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.