Henkel Detailed Consensus >> Group
Last Update: 2020-07-16

KPI[EUR m]Q1-Q2 2019FY 2019H1 2020 EFY 2020 EFY 2021 EFY 2022 E
SalesNumber of estimates18201919
SalesHighest9,70720,08620,76221,201
SalesConsensus (Mean)10,09020,1149,46719,12319,85320,411
SalesMedian9,45919,04919,87420,342
SalesLowest9,26518,51518,74019,100
Organic sales growth (%)Number of estimates18191717
Organic sales growth (%)Highest-4.2-1.07.03.6
Organic sales growth (%)Consensus (Mean)0.10.0-5.5-3.94.52.8
Organic sales growth (%)Median-5.4-4.04.52.9
Organic sales growth (%)Lowest-7.2-5.21.81.6
Reported EBITNumber of estimates13161616
Reported EBITHighest1,6622,4902,9193,197
Reported EBITConsensus (Mean)1,4922,8991,1262,3062,6872,864
Reported EBITMedian1,0952,3202,6712,892
Reported EBITLowest9412,0492,4282,524
Adjusted* EBITNumber of estimates18201919
Adjusted* EBITHighest1,3452,7903,2193,397
Adjusted* EBITConsensus (Mean)1,6413,2201,2072,5962,9243,077
Adjusted* EBITMedian1,2062,5982,9313,099
Adjusted* EBITLowest1,1392,4622,7092,790
Adjusted* EBIT margin (%)Number of estimates18201919
Adjusted* EBIT margin (%)Highest14.114.516.016.0
Adjusted* EBIT margin (%)Consensus (Mean)16.316.012.813.614.715.1
Adjusted* EBIT margin (%)Median12.713.514.815.1
Adjusted* EBIT margin (%)Lowest12.112.813.614.0
Net earnings after minoritiesNumber of estimates13161616
Net earnings after minoritiesHighest8681,7682,1602,321
Net earnings after minoritiesConsensus (Mean)1,0882,0857741,6501,9502,090
Net earnings after minoritiesMedian7761,6611,9292,100
Net earnings after minoritiesLowest6641,4561,7661,849
Adjusted* net earnings after minoritiesNumber of estimates15181818
Adjusted* net earnings after minoritiesHighest9621,9982,3892,465
Adjusted* net earnings after minoritiesConsensus (Mean)1,2012,3538731,8632,1202,235
Adjusted* net earnings after minoritiesMedian8751,8542,1242,268
Adjusted* net earnings after minoritiesLowest8151,7731,9782,050
Reported EPS per preferred share (EUR)Number of estimates13161616
Reported EPS per preferred share (EUR)Highest2.014.084.995.34
Reported EPS per preferred share (EUR)Consensus (Mean)2.514.811.783.814.504.84
Reported EPS per preferred share (EUR)Median1.793.834.464.85
Reported EPS per preferred share (EUR)Lowest1.543.374.084.27
Adjusted* EPS per preferred share (EUR)Number of estimates17191919
Adjusted* EPS per preferred share (EUR)Highest2.234.615.525.70
Adjusted* EPS per preferred share (EUR)Consensus (Mean)2.775.432.014.314.915.20
Adjusted* EPS per preferred share (EUR)Median2.004.304.925.25
Adjusted* EPS per preferred share (EUR)Lowest1.894.094.574.73
Change in adjusted* earnings per preferred share vs. prior year (%)Number of estimates17191919
Change in adjusted* earnings per preferred share vs. prior year (%)Highest-19.7-15.122.79.8
Change in adjusted* earnings per preferred share vs. prior year (%)Consensus (Mean)-8.0-9.7-27.6-20.714.06.0
Change in adjusted* earnings per preferred share vs. prior year (%)Median-27.8-20.913.75.8
Change in adjusted* earnings per preferred share vs. prior year (%)Lowest-31.9-24.66.13.1
Dividend per preferred share (EUR)Number of estimates-191919
Dividend per preferred share (EUR)Highest-2.152.202.20
Dividend per preferred share (EUR)Consensus (Mean)-1.85-1.741.821.90
Dividend per preferred share (EUR)Median-1.771.841.88
Dividend per preferred share (EUR)Lowest-1.401.601.67

* Adjusted for one-time charges/gains and restructuring charges

The earnings estimates of the following institutions were included in the above figures
Bankhaus Lampe, Bankhaus Metzler, Barclays, Berenberg, Citigroup, Commerzbank, Credit Suisse, Equita, Exane BNP Paribas, Goldman Sachs, J.P. Morgan Cazenove, Jefferies, Kepler Cheuvreux, LBBW, MainFirst Bank, Morgan Stanley, RBC Capital Markets, Redburn, Société Générale, UBS, Warburg Research.
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.