Henkel Detailed Consensus
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
Adhesive Technologies, SalesNumber of estimates191919
Adhesive Technologies, SalesHighest9,62210,31110,775
Adhesive Technologies, SalesConsensus (Mean)8,6849,53410,07510,445
Adhesive Technologies, SalesMedian9,56510,08710,440
Adhesive Technologies, SalesLowest9,2229,64010,025
Adhesive Technologies, Organic sales growth (%)Number of estimates191919
Adhesive Technologies, Organic sales growth (%)Highest13.67.15.5
Adhesive Technologies, Organic sales growth (%)Consensus (Mean)-4.212.64.83.8
Adhesive Technologies, Organic sales growth (%)Median12.65.04.0
Adhesive Technologies, Organic sales growth (%)Lowest11.02.92.3
Adhesive Technologies, Adjusted* EBITNumber of estimates191919
Adhesive Technologies, Adjusted* EBITHighest1,5741,7301,929
Adhesive Technologies, Adjusted* EBITConsensus (Mean)1,3201,5401,6421,783
Adhesive Technologies, Adjusted* EBITMedian1,5421,6501,779
Adhesive Technologies, Adjusted* EBITLowest1,4761,4941,604
Adhesive Technologies, Adjusted* EBIT margin (%)Number of estimates191919
Adhesive Technologies, Adjusted* EBIT margin (%)Highest16.416.918.3
Adhesive Technologies, Adjusted* EBIT margin (%)Consensus (Mean)15.216.216.317.1
Adhesive Technologies, Adjusted* EBIT margin (%)Median16.116.317.0
Adhesive Technologies, Adjusted* EBIT margin (%)Lowest16.015.016.0
Beauty Care, SalesNumber of estimates191919
Beauty Care, SalesHighest3,7964,0904,153
Beauty Care, SalesConsensus (Mean)3,7523,7133,8323,900
Beauty Care, SalesMedian3,7063,8343,911
Beauty Care, SalesLowest3,6723,6993,773
Beauty Care, Organic sales growth (%)Number of estimates191919
Beauty Care, Organic sales growth (%)Highest3.08.93.0
Beauty Care, Organic sales growth (%)Consensus (Mean)-2.82.03.01.9
Beauty Care, Organic sales growth (%)Median2.02.92.0
Beauty Care, Organic sales growth (%)Lowest1.41.00.5
Beauty Care, Adjusted* EBITNumber of estimates191919
Beauty Care, Adjusted* EBITHighest374453502
Beauty Care, Adjusted* EBITConsensus (Mean)377355372402
Beauty Care, Adjusted* EBITMedian353370394
Beauty Care, Adjusted* EBITLowest340326351
Beauty Care, Adjusted* EBIT margin (%)Number of estimates191919
Beauty Care, Adjusted* EBIT margin (%)Highest10.011.812.8
Beauty Care, Adjusted* EBIT margin (%)Consensus (Mean)10.09.69.710.3
Beauty Care, Adjusted* EBIT margin (%)Median9.59.610.1
Beauty Care, Adjusted* EBIT margin (%)Lowest9.18.59.0
Laundry & Home Care, SalesNumber of estimates191919
Laundry & Home Care, SalesHighest6,6506,9697,210
Laundry & Home Care, SalesConsensus (Mean)6,7046,5586,8297,039
Laundry & Home Care, SalesMedian6,5636,7987,017
Laundry & Home Care, SalesLowest6,4456,7226,899
Laundry & Home Care, Organic sales growth (%)Number of estimates191919
Laundry & Home Care, Organic sales growth (%)Highest3.94.84.1
Laundry & Home Care, Organic sales growth (%)Consensus (Mean)5.63.43.43.2
Laundry & Home Care, Organic sales growth (%)Median3.33.43.3
Laundry & Home Care, Organic sales growth (%)Lowest2.91.82.0
Laundry & Home Care, Adjusted* EBITNumber of estimates191919
Laundry & Home Care, Adjusted* EBITHighest9521,0551,077
Laundry & Home Care, Adjusted* EBITConsensus (Mean)1,0049189541,014
Laundry & Home Care, Adjusted* EBITMedian9219521,012
Laundry & Home Care, Adjusted* EBITLowest825858926
Laundry & Home Care, Adjusted* EBIT margin (%)Number of estimates191919
Laundry & Home Care, Adjusted* EBIT margin (%)Highest14.415.115.6
Laundry & Home Care, Adjusted* EBIT margin (%)Consensus (Mean)15.014.014.014.4
Laundry & Home Care, Adjusted* EBIT margin (%)Median14.114.014.5
Laundry & Home Care, Adjusted* EBIT margin (%)Lowest12.612.613.3
Corporate, SalesNumber of estimates191919
Corporate, SalesHighest156180188
Corporate, SalesConsensus (Mean)110123126127
Corporate, SalesMedian125122124
Corporate, SalesLowest108108108
Corporate, Adjusted* EBITNumber of estimates191919
Corporate, Adjusted* EBITHighest-76-78-80
Corporate, Adjusted* EBITConsensus (Mean)-122-129-127-131
Corporate, Adjusted* EBITMedian-125-130-131
Corporate, Adjusted* EBITLowest-236-150-169

* 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.