Henkel Detailed Consensus >> Group
Last Update: 2022-06-14

KPI[EUR m]FY 2021FY 2022 EFY 2023 EFY 2024 E
SalesNumber of estimates181818
SalesHighest21,90422,53023,204
SalesConsensus (Mean)20,06621,13421,70422,369
SalesMedian21,02921,77222,472
SalesLowest20,52820,81421,459
Organic sales growth (%)Number of estimates181818
Organic sales growth (%)Highest7.06.64.0
Organic sales growth (%)Consensus (Mean)7.85.03.63.2
Organic sales growth (%)Median5.03.43.1
Organic sales growth (%)Lowest4.22.02.5
Reported EBITNumber of estimates171717
Reported EBITHighest2,1162,5772,815
Reported EBITConsensus (Mean)2,2131,6932,1092,450
Reported EBITMedian1,6422,1142,473
Reported EBITLowest1,0831,8202,078
Adjusted* EBITNumber of estimates181818
Adjusted* EBITHighest2,2462,7573,101
Adjusted* EBITConsensus (Mean)2,6862,1062,4252,708
Adjusted* EBITMedian2,0972,4152,713
Adjusted* EBITLowest1,9532,0782,350
Adjusted* EBIT margin (%)Number of estimates181818
Adjusted* EBIT margin (%)Highest10.512.714.3
Adjusted* EBIT margin (%)Consensus (Mean)13.410.011.212.1
Adjusted* EBIT margin (%)Median10.011.112.1
Adjusted* EBIT margin (%)Lowest9.39.410.3
Net earnings after minoritiesNumber of estimates171717
Net earnings after minoritiesHighest1,5181,8141,996
Net earnings after minoritiesConsensus (Mean)1,6341,2081,5211,782
Net earnings after minoritiesMedian1,1931,5151,799
Net earnings after minoritiesLowest7361,3391,534
Adjusted* net earnings after minoritiesNumber of estimates171717
Adjusted* net earnings after minoritiesHighest1,6471,9942,276
Adjusted* net earnings after minoritiesConsensus (Mean)1,9731,5211,7721,986
Adjusted* net earnings after minoritiesMedian1,5161,7571,986
Adjusted* net earnings after minoritiesLowest1,3621,5251,717
Reported EPS per preferred share (EUR)Number of estimates161616
Reported EPS per preferred share (EUR)Highest3.504.244.77
Reported EPS per preferred share (EUR)Consensus (Mean)3.782.843.644.27
Reported EPS per preferred share (EUR)Median2.893.634.31
Reported EPS per preferred share (EUR)Lowest1.763.193.66
Adjusted* EPS per preferred share (EUR)Number of estimates181818
Adjusted* EPS per preferred share (EUR)Highest3.914.665.44
Adjusted* EPS per preferred share (EUR)Consensus (Mean)4.563.594.204.72
Adjusted* EPS per preferred share (EUR)Median3.574.194.73
Adjusted* EPS per preferred share (EUR)Lowest3.363.724.18
Change in adj.* earnings per preferred share vs. prior year (%)Number of estimates181818
Change in adj.* earnings per preferred share vs. prior year (%)Highest-14.331.821.8
Change in adj.* earnings per preferred share vs. prior year (%)Consensus (Mean)7.0-21.417.112.6
Change in adj.* earnings per preferred share vs. prior year (%)Median-21.816.212.2
Change in adj.* earnings per preferred share vs. prior year (%)Lowest-26.36.65.7
Dividend per preferred share (EUR)Number of estimates181818
Dividend per preferred share (EUR)Highest1.922.052.20
Dividend per preferred share (EUR)Consensus (Mean)1.851.811.831.91
Dividend per preferred share (EUR)Median1.851.851.85
Dividend per preferred share (EUR)Lowest1.351.501.69

* 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.