Henkel Detailed Consensus >> Group
Last Update: 2023-02-01

KPI[EUR m]FY 2021FY 2022 EFY 2023 EFY 2024 E
SalesNumber of estimates171717
SalesHighest22,88923,68424,388
SalesConsensus (Mean)20,06622,32921,78422,412
SalesMedian22,32121,87022,591
SalesLowest21,86120,09220,653
Organic sales growth (%)Number of estimates171717
Organic sales growth (%)Highest9.33.55.6
Organic sales growth (%)Consensus (Mean)7.88.41.23.2
Organic sales growth (%)Median8.31.43.0
Organic sales growth (%)Lowest7.3-2.10.5
Reported EBITNumber of estimates161616
Reported EBITHighest1,8382,9513,214
Reported EBITConsensus (Mean)2,2131,6842,0532,432
Reported EBITMedian1,6802,0252,425
Reported EBITLowest1,5081,5301,942
Adjusted* EBITNumber of estimates171717
Adjusted* EBITHighest2,4352,5472,948
Adjusted* EBITConsensus (Mean)2,6862,3072,3342,632
Adjusted* EBITMedian2,2992,3772,631
Adjusted* EBITLowest2,1522,0072,232
Adjusted* EBIT margin (%)Number of estimates171717
Adjusted* EBIT margin (%)Highest10.811.513.5
Adjusted* EBIT margin (%)Consensus (Mean)13.410.310.711.7
Adjusted* EBIT margin (%)Median10.310.611.6
Adjusted* EBIT margin (%)Lowest9.610.010.8
Net earnings after minoritiesNumber of estimates161616
Net earnings after minoritiesHighest1,3111,7191,926
Net earnings after minoritiesConsensus (Mean)1,6341,1731,4331,724
Net earnings after minoritiesMedian1,2141,4411,711
Net earnings after minoritiesLowest8831,0861,432
Adjusted* net earnings after minoritiesNumber of estimates171717
Adjusted* net earnings after minoritiesHighest1,7821,8672,121
Adjusted* net earnings after minoritiesConsensus (Mean)1,9731,6701,6981,930
Adjusted* net earnings after minoritiesMedian1,6531,7051,914
Adjusted* net earnings after minoritiesLowest1,5851,4831,649
Reported EPS per preferred share (EUR)Number of estimates161616
Reported EPS per preferred share (EUR)Highest3.094.054.60
Reported EPS per preferred share (EUR)Consensus (Mean)3.782.753.404.11
Reported EPS per preferred share (EUR)Median2.853.434.07
Reported EPS per preferred share (EUR)Lowest2.072.603.36
Adjusted* EPS per preferred share (EUR)Number of estimates171717
Adjusted* EPS per preferred share (EUR)Highest4.164.415.09
Adjusted* EPS per preferred share (EUR)Consensus (Mean)4.563.924.044.61
Adjusted* EPS per preferred share (EUR)Median3.874.064.57
Adjusted* EPS per preferred share (EUR)Lowest3.763.483.86
Change in adj.* earnings per preferred share vs. prior year (%)Number of estimates171717
Change in adj.* earnings per preferred share vs. prior year (%)Highest-8.812.834.9
Change in adj.* earnings per preferred share vs. prior year (%)Consensus (Mean)7.0-14.03.014.3
Change in adj.* earnings per preferred share vs. prior year (%)Median-15.14.012.2
Change in adj.* earnings per preferred share vs. prior year (%)Lowest-17.6-16.15.7
Dividend per preferred share (EUR)Number of estimates171717
Dividend per preferred share (EUR)Highest1.922.022.22
Dividend per preferred share (EUR)Consensus (Mean)1.851.861.881.97
Dividend per preferred share (EUR)Median1.851.851.95
Dividend per preferred share (EUR)Lowest1.831.711.83

* 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.