Hiab Detailed Consensus
Consensus as of: 2025-04-16 (Last Update: 2025-05-04)

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


KPI[EUR m]Q1 2024FY 2024Q1 2025 EQ2 2025 EQ3 2025 EQ4 2025 EFY 2025 EFY 2026 EFY 2027 E
Orders receivedNumber of Estimates7777888
Orders receivedHighest405.0394.0404.0464.01,626.01,766.01,890.0
Orders receivedAverage386.01,509.0388.6374.7372.4431.01,557.01,655.91,767.1
Orders receivedMedian389.0379.0367.0431.01,571.51,629.51,748.5
Orders receivedLowest371.0337.0353.0385.01,490.01,585.01,665.0
Order bookNumber of Estimates2222333
Order bookHighest676.0648.0654.0667.0667.0670.0649.0
Order bookAverage770.0648.0659.1624.8630.5637.2618.5616.6612.9
Order bookMedian659.1624.8630.5637.2607.5616.7614.0
Order bookLowest642.2601.6607.1607.5581.0563.0575.8
SalesNumber of Estimates9999999
SalesHighest400.0426.0399.0442.01,650.01,749.01,880.0
SalesAverage414.51,647.0388.3398.9374.6416.61,578.51,667.51,764.6
SalesMedian391.0405.6380.0424.01,585.01,646.01,764.0
SalesLowest375.0373.0330.0384.41,488.01,610.01,654.0
EBITANumber of Estimates2222333
EBITAHighest54.657.744.151.6219.0245.0299.0
EBITAAverage62.1220.253.847.439.650.3200.3236.6269.1
EBITAMedian53.847.439.650.3208.0235.0263.0
EBITALowest53.037.035.049.0174.0229.8245.3
Comparable operating profitNumber of Estimates9999999
Comparable operating profitHighest57.066.353.364.2231.0255.6296.0
Comparable operating profitAverage61.3217.153.354.748.257.4213.8238.3262.2
Comparable operating profitMedian53.255.651.057.0218.0236.0259.0
Comparable operating profitLowest50.041.034.048.0181.0225.8241.0
Comparable operating profit margin, %Number of Estimates9999999
Comparable operating profit margin, %Highest14.415.613.915.514.114.616.0
Comparable operating profit margin, %Average14.813.213.713.712.913.813.514.314.8
Comparable operating profit margin, %Median13.713.713.513.413.814.314.9
Comparable operating profit margin, %Lowest13.310.910.412.512.114.013.9
Items affecting comparability, totalNumber of Estimates9999999
Items affecting comparability, totalHighest0.00.00.00.00.00.00.0
Items affecting comparability, totalAverage0.00.0-1.1-0.8-0.3-0.8-2.9-1.40.0
Items affecting comparability, totalMedian0.00.00.00.00.00.00.0
Items affecting comparability, totalLowest-5.0-5.0-2.5-5.0-12.5-12.50.0
Operating profit (EBIT)Number of Estimates9999999
Operating profit (EBIT)Highest54.066.353.364.2231.0255.6296.0
Operating profit (EBIT)Average61.3217.152.353.947.956.6210.9236.9262.2
Operating profit (EBIT)Median52.354.951.057.0216.0236.0259.0
Operating profit (EBIT)Lowest50.036.034.045.6171.0213.3241.0
Income before taxesNumber of Estimates9999999
Income before taxesHighest53.064.553.262.7226.0251.0298.0
Income before taxesAverage60.1213.451.053.347.255.9207.5235.3261.3
Income before taxesMedian51.153.748.656.0213.0233.0259.0
Income before taxesLowest49.036.035.044.1173.0211.3239.0
Net profit, continuing operationsNumber of Estimates9999999
Net profit, continuing operationsHighest43.047.140.748.0173.0189.0223.0
Net profit, continuing operationsAverage41.9155.038.339.935.141.6155.0174.6193.6
Net profit, continuing operationsMedian38.039.936.442.4159.8176.0189.3
Net profit, continuing operationsLowest34.231.026.030.4128.0145.8166.5
Average number of shares (in million)Number of Estimates9999999
Average number of shares (in million)Highest63.963.963.963.963.963.963.9
Average number of shares (in million)Average64.363.963.963.963.963.963.963.963.9
Average number of shares (in million)Median63.963.963.963.963.963.963.9
Average number of shares (in million)Lowest63.963.963.963.963.963.963.9
EPS reported (in Euro)Number of Estimates9999999
EPS reported (in Euro)Highest0.670.740.640.752.712.963.49
EPS reported (in Euro)Average0.652.400.600.630.560.652.422.733.03
EPS reported (in Euro)Median0.590.630.590.652.502.752.96
EPS reported (in Euro)Lowest0.540.490.410.482.002.282.60
Dividend per class B share (in Euro)Number of Estimates----999
Dividend per class B share (in Euro)Highest----1.401.501.70
Dividend per class B share (in Euro)Average-2.76----1.281.381.48
Dividend per class B share (in Euro)Median----1.251.381.47
Dividend per class B share (in Euro)Lowest----1.201.261.28
Equipment orders receivedNumber of Estimates6555666
Equipment orders receivedHighest281.0273.0264.0339.01,132.01,266.01,355.0
Equipment orders receivedAverage275.01,059.0268.6245.3246.1301.91,056.61,156.41,239.0
Equipment orders receivedMedian265.5261.0248.5301.01,054.01,131.01,222.5
Equipment orders receivedLowest258.0178.0226.0262.3963.01,080.51,135.3
Equipment salesNumber of Estimates6666777
Equipment salesHighest279.0289.0284.0326.01,151.01,230.01,325.0
Equipment salesAverage297.51,185.0270.5275.5255.0292.11,089.31,151.51,221.2
Equipment salesMedian271.6277.0259.0297.51,079.01,128.01,200.7
Equipment salesLowest258.0261.0221.0261.91,026.01,112.81,138.0
Equipment Comparable operating profitNumber of Estimates5444555
Equipment Comparable operating profitHighest39.040.337.446.3158.7179.5198.5
Equipment Comparable operating profitAverage43.4155.435.035.129.136.3136.3152.9171.9
Equipment Comparable operating profitMedian34.735.628.434.0133.0150.0163.0
Equipment Comparable operating profitLowest32.029.022.031.0122.0140.0150.0
Service orders receivedNumber of Estimates6555666
Service orders receivedHighest122.0119.6116.5127.0482.0520.0575.0
Service orders receivedAverage111.0450.0116.8113.5114.7124.5469.6501.3534.5
Service orders receivedMedian115.5114.0116.0125.0467.0502.3532.4
Service orders receivedLowest113.0103.0111.0122.0459.0482.0501.0
Service salesNumber of Estimates6666777
Service salesHighest123.0119.6119.0126.0482.0520.0580.0
Service salesAverage117.0462.0120.4116.8115.4123.3476.4507.1540.4
Service salesMedian120.8118.0116.2123.4478.0504.5529.7
Service salesLowest117.0109.0109.0120.0463.0495.0515.0
Service Comparable operating profitNumber of Estimates5444555
Service Comparable operating profitHighest28.026.425.028.2106.0115.0136.0
Service Comparable operating profitAverage26.999.527.324.723.526.9102.4112.5122.8
Service Comparable operating profitMedian27.525.824.127.2104.1113.6122.0
Service Comparable operating profitLowest26.321.021.025.095.0109.0114.0
Corporate admin and other, Comparable operating profitNumber of Estimates8888888
Corporate admin and other, Comparable operating profitHighest-6.8-6.4-5.8-7.0-27.3-28.0-28.0
Corporate admin and other, Comparable operating profitAverage-9.0-37.7-7.6-7.6-7.4-8.2-30.7-31.0-32.0
Corporate admin and other, Comparable operating profitMedian-7.1-7.2-7.0-8.0-29.0-30.0-31.0
Corporate admin and other, Comparable operating profitLowest-9.4-9.4-9.4-9.4-37.6-37.6-37.6
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.