Hiab Detailed Consensus
Consensus as of: 2025-05-13 (Last Update: 2025-05-24)

The consensus includes continuing operations only and historical data is restated.


KPI[EUR m]Q2 2024FY 2024Q2 2025 EQ3 2025 EQ4 2025 EFY 2025 EFY 2026 EFY 2027 E
Orders receivedNumber of Estimates777777
Orders receivedHighest394.0404.0466.01,575.01,747.01,882.0
Orders receivedAverage348.01,509.0360.3362.2419.01,493.81,633.01,765.1
Orders receivedMedian364.0355.0431.01,488.01,585.01,727.0
Orders receivedLowest330.0346.0376.01,436.01,562.01,665.0
Order bookNumber of Estimates333333
Order bookHighest597.0567.0585.0575.0600.0663.0
Order bookAverage676.0648.0556.9545.2562.2558.9572.3601.2
Order bookMedian551.5552.9557.1557.1570.1608.5
Order bookLowest522.3515.7544.4544.4546.9532.3
SalesNumber of Estimates777777
SalesHighest418.6399.0429.01,647.01,704.01,835.0
SalesAverage432.61,647.0396.5366.8390.91,565.41,626.41,751.5
SalesMedian396.5363.6380.61,561.31,619.01,723.1
SalesLowest375.0339.0358.61,511.01,559.51,653.1
EBITANumber of Estimates555555
EBITAHighest63.553.861.1239.0264.0298.0
EBITAAverage63.6220.257.849.953.2227.4241.7270.4
EBITAMedian59.952.052.9231.5243.0267.0
EBITALowest45.042.045.0208.0226.5244.0
Comparable operating profitNumber of Estimates777777
Comparable operating profitHighest63.552.159.4233.0258.0295.0
Comparable operating profitAverage62.8217.157.449.152.9225.0239.5267.0
Comparable operating profitMedian56.151.252.5229.7241.0265.0
Comparable operating profitLowest49.041.044.2209.0223.3240.8
Comparable operating profit margin, %Number of Estimates777777
Comparable operating profit margin, %Highest15.914.314.815.115.116.1
Comparable operating profit margin, %Average14.513.214.513.413.614.414.715.2
Comparable operating profit margin, %Median14.713.914.314.715.015.4
Comparable operating profit margin, %Lowest12.811.811.313.213.914.0
Items affecting comparability, totalNumber of Estimates777777
Items affecting comparability, totalHighest0.00.00.00.30.00.0
Items affecting comparability, totalAverage0.00.0-0.70.0-0.7-1.4-1.80.0
Items affecting comparability, totalMedian0.00.00.00.00.00.0
Items affecting comparability, totalLowest-5.00.0-5.0-5.0-12.50.0
Operating profit (EBIT)Number of Estimates777777
Operating profit (EBIT)Highest63.552.159.4233.0258.0295.0
Operating profit (EBIT)Average62.8217.156.749.152.2223.6237.7267.0
Operating profit (EBIT)Median56.151.252.5230.0241.0265.0
Operating profit (EBIT)Lowest44.041.039.2204.0210.8240.8
Income before taxesNumber of Estimates777777
Income before taxesHighest62.351.764.9235.0259.0297.0
Income before taxesAverage62.7213.455.548.252.3220.2236.0265.8
Income before taxesMedian54.749.252.5224.0238.0262.0
Income before taxesLowest45.041.037.5204.0208.8240.8
Net profit, continuing operationsNumber of Estimates777777
Net profit, continuing operationsHighest47.339.652.8180.0193.0222.0
Net profit, continuing operationsAverage46.2155.041.535.639.0162.7175.5197.4
Net profit, continuing operationsMedian41.636.339.0166.0178.8196.8
Net profit, continuing operationsLowest35.029.024.2145.9144.1166.2
Average number of shares (in million)Number of Estimates777777
Average number of shares (in million)Highest63.963.963.963.963.963.9
Average number of shares (in million)Average64.363.963.963.963.963.963.963.9
Average number of shares (in million)Median63.963.963.963.963.963.9
Average number of shares (in million)Lowest63.963.963.963.963.963.9
EPS reported (in Euro)Number of Estimates777777
EPS reported (in Euro)Highest0.740.620.832.823.023.47
EPS reported (in Euro)Average0.722.400.650.560.612.542.743.08
EPS reported (in Euro)Median0.650.570.612.602.803.08
EPS reported (in Euro)Lowest0.550.450.382.282.252.60
Dividend per class B share (in Euro)Number of Estimates---777
Dividend per class B share (in Euro)Highest---2.251.501.70
Dividend per class B share (in Euro)Average-2.76---1.421.371.48
Dividend per class B share (in Euro)Median---1.301.321.50
Dividend per class B share (in Euro)Lowest---1.201.261.28
Equipment orders receivedNumber of Estimates666777
Equipment orders receivedHighest246.0252.0339.01,096.01,227.01,325.0
Equipment orders receivedAverage237.01,059.0230.9238.5292.61,019.41,128.61,228.1
Equipment orders receivedMedian235.3237.2284.51,013.01,086.01,218.1
Equipment orders receivedLowest203.0226.0262.3969.01,080.01,139.8
Equipment salesNumber of Estimates777777
Equipment salesHighest303.9284.0305.01,171.01,177.01,257.0
Equipment salesAverage317.61,185.0280.7248.4268.51,091.31,113.81,205.5
Equipment salesMedian276.0245.0259.31,093.91,110.31,202.0
Equipment salesLowest259.0228.0238.01,047.01,053.01,140.0
Equipment Comparable operating profitNumber of Estimates666777
Equipment Comparable operating profitHighest45.438.041.2165.0180.0191.8
Equipment Comparable operating profitAverage48.1155.440.733.535.1153.9159.6179.5
Equipment Comparable operating profitMedian40.533.735.0157.2157.0180.0
Equipment Comparable operating profitLowest35.027.025.1144.0142.8157.5
Service orders receivedNumber of Estimates666777
Service orders receivedHighest119.6116.5127.0481.0524.0587.0
Service orders receivedAverage111.0450.0116.2114.5124.0474.8504.4536.7
Service orders receivedMedian118.0115.5125.0478.0502.0527.0
Service orders receivedLowest109.0111.0118.1465.1477.4496.5
Service salesNumber of Estimates777777
Service salesHighest122.0120.0125.0484.0527.0578.0
Service salesAverage115.0462.0118.0115.8122.1473.8506.1537.5
Service salesMedian119.0116.5122.7475.0504.0525.2
Service salesLowest112.0111.0118.1461.0477.4496.5
Service Comparable operating profitNumber of Estimates666777
Service Comparable operating profitHighest26.726.728.2108.6117.3139.0
Service Comparable operating profitAverage25.099.525.724.026.9104.6112.7121.6
Service Comparable operating profitMedian26.224.027.0105.0113.0119.0
Service Comparable operating profitLowest23.022.025.5100.0105.2111.9
Corporate admin and other, Comparable operating profitNumber of Estimates777777
Corporate admin and other, Comparable operating profitHighest-7.5-6.4-6.8-29.0-28.1-29.8
Corporate admin and other, Comparable operating profitAverage-10.3-37.7-8.5-8.1-8.4-33.3-32.9-34.3
Corporate admin and other, Comparable operating profitMedian-8.0-8.0-9.0-32.3-33.0-36.0
Corporate admin and other, Comparable operating profitLowest-10.0-9.1-9.1-37.0-38.0-38.0
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.