Henkel Detailed Consensus >> Group
Last Update: 2022-01-19

KPI[EUR m]FY 2020FY 2021 EFY 2022 EFY 2023 E
SalesNumber of estimates202020
SalesHighest20,06121,10821,869
SalesConsensus (Mean)19,25019,92820,85521,504
SalesMedian19,96420,84421,504
SalesLowest19,60020,51121,127
Organic sales growth (%)Number of estimates202020
Organic sales growth (%)Highest7.75.03.9
Organic sales growth (%)Consensus (Mean)-0.77.34.03.2
Organic sales growth (%)Median7.33.93.4
Organic sales growth (%)Lowest6.33.02.1
Reported EBITNumber of estimates181818
Reported EBITHighest2,4792,9303,277
Reported EBITConsensus (Mean)2,0192,3952,6052,836
Reported EBITMedian2,4272,6152,845
Reported EBITLowest2,1322,2372,501
Adjusted* EBITNumber of estimates202020
Adjusted* EBITHighest2,7262,9363,277
Adjusted* EBITConsensus (Mean)2,5792,6832,8433,069
Adjusted* EBITMedian2,6902,8453,075
Adjusted* EBITLowest2,5942,5992,809
Adjusted* EBIT margin (%)Number of estimates202020
Adjusted* EBIT margin (%)Highest13.614.215.5
Adjusted* EBIT margin (%)Consensus (Mean)13.413.513.614.3
Adjusted* EBIT margin (%)Median13.513.614.3
Adjusted* EBIT margin (%)Lowest13.112.713.2
Net earnings after minoritiesNumber of estimates181818
Net earnings after minoritiesHighest1,7912,0912,331
Net earnings after minoritiesConsensus (Mean)1,4081,7211,8862,061
Net earnings after minoritiesMedian1,7411,8952,061
Net earnings after minoritiesLowest1,5401,6281,828
Adjusted* net earnings after minoritiesNumber of estimates191919
Adjusted* net earnings after minoritiesHighest1,9962,1822,331
Adjusted* net earnings after minoritiesConsensus (Mean)1,8431,9422,0662,230
Adjusted* net earnings after minoritiesMedian1,9582,0872,244
Adjusted* net earnings after minoritiesLowest1,7471,7431,888
Reported EPS per preferred share (EUR)Number of estimates181818
Reported EPS per preferred share (EUR)Highest4.144.815.37
Reported EPS per preferred share (EUR)Consensus (Mean)3.253.974.354.77
Reported EPS per preferred share (EUR)Median4.024.394.76
Reported EPS per preferred share (EUR)Lowest3.563.764.22
Adjusted* EPS per preferred share (EUR)Number of estimates202020
Adjusted* EPS per preferred share (EUR)Highest4.615.025.40
Adjusted* EPS per preferred share (EUR)Consensus (Mean)4.264.504.795.19
Adjusted* EPS per preferred share (EUR)Median4.524.815.21
Adjusted* EPS per preferred share (EUR)Lowest4.374.324.70
Change in adj.* earnings per preferred share vs. prior year (%)Number of estimates202020
Change in adj.* earnings per preferred share vs. prior year (%)Highest8.211.213.9
Change in adj.* earnings per preferred share vs. prior year (%)Consensus (Mean)-21.55.66.48.4
Change in adj.* earnings per preferred share vs. prior year (%)Median6.07.28.7
Change in adj.* earnings per preferred share vs. prior year (%)Lowest2.7-1.23.7
Dividend per preferred share (EUR)Number of estimates202020
Dividend per preferred share (EUR)Highest1.902.052.20
Dividend per preferred share (EUR)Consensus (Mean)1.851.871.911.99
Dividend per preferred share (EUR)Median1.851.912.00
Dividend per preferred share (EUR)Lowest1.851.851.85

* 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.