Henkel Detailed Consensus >> Group
Consensus as of: 2023-07-24

KPI[EUR m]H1 2022FY 2022H1 2023 EFY 2023 EFY 2024 EFY 2025 E
SalesNumber of estimates19191919
SalesHighest11,34323,00523,30723,945
SalesConsensus (Mean)10,91322,39711,03721,76421,97622,642
SalesMedian11,02921,68321,97022,617
SalesLowest10,79821,39721,07121,696
Organic sales growth (%)Number of estimates19191919
Organic sales growth (%)Highest6.15.14.64.0
Organic sales growth (%)Consensus (Mean)8.98.85.03.72.63.1
Organic sales growth (%)Median4.93.63.03.2
Organic sales growth (%)Lowest4.32.7-1.11.0
Reported EBITNumber of estimates15171717
Reported EBITHighest1,1442,2842,7663,033
Reported EBITConsensus (Mean)6841,8101,0212,0712,3662,591
Reported EBITMedian1,0382,0852,3922,608
Reported EBITLowest7761,9182,0812,203
Adjusted* EBITNumber of estimates19191919
Adjusted* EBITHighest1,3062,5802,9853,259
Adjusted* EBITConsensus (Mean)1,1662,3191,2112,4252,6382,865
Adjusted* EBITMedian1,2212,4132,6132,900
Adjusted* EBITLowest1,1022,2992,3712,493
Adjusted* EBIT margin (%)Number of estimates19191919
Adjusted* EBIT margin (%)Highest11.711.713.614.5
Adjusted* EBIT margin (%)Consensus (Mean)10.710.411.011.112.012.6
Adjusted* EBIT margin (%)Median11.111.211.912.7
Adjusted* EBIT margin (%)Lowest10.010.210.911.2
Net earnings after minoritiesNumber of estimates15171717
Net earnings after minoritiesHighest8111,8481,9842,192
Net earnings after minoritiesConsensus (Mean)4471,2597231,4741,7131,892
Net earnings after minoritiesMedian7211,4641,7311,930
Net earnings after minoritiesLowest5341,3141,4771,575
Adjusted* net earnings after minoritiesNumber of estimates16191919
Adjusted* net earnings after minoritiesHighest9361,8482,1682,396
Adjusted* net earnings after minoritiesConsensus (Mean)8401,6648741,7421,9222,102
Adjusted* net earnings after minoritiesMedian8681,7521,9302,115
Adjusted* net earnings after minoritiesLowest8181,6321,6911,789
Reported EPS per preferred share (EUR)Number of estimates15171717
Reported EPS per preferred share (EUR)Highest1.903.814.605.13
Reported EPS per preferred share (EUR)Consensus (Mean)1.042.951.693.454.034.47
Reported EPS per preferred share (EUR)Median1.713.484.094.60
Reported EPS per preferred share (EUR)Lowest1.243.093.493.72
Adjusted* EPS per preferred share (EUR)Number of estimates17191919
Adjusted* EPS per preferred share (EUR)Highest2.214.355.125.69
Adjusted* EPS per preferred share (EUR)Consensus (Mean)1.953.902.064.124.575.01
Adjusted* EPS per preferred share (EUR)Median2.064.174.625.07
Adjusted* EPS per preferred share (EUR)Lowest1.913.853.994.22
Change in adj.* earnings per preferred share vs. prior year (%)Number of estimates17191919
Change in adj.* earnings per preferred share vs. prior year (%)Highest13.311.632.823.4
Change in adj.* earnings per preferred share vs. prior year (%)Consensus (Mean)-18.8-14.55.55.710.89.8
Change in adj.* earnings per preferred share vs. prior year (%)Median5.66.99.88.5
Change in adj.* earnings per preferred share vs. prior year (%)Lowest-2.2-1.2-2.23.0
Dividend per preferred share (EUR)Number of estimates-181818
Dividend per preferred share (EUR)Highest-1.942.212.37
Dividend per preferred share (EUR)Consensus (Mean)-1.85-1.871.952.04
Dividend per preferred share (EUR)Median-1.851.922.01
Dividend per preferred share (EUR)Lowest-1.801.851.85

* 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.