Huhtamaki Detailed Consensus
Last Update: 2020-05-25
Outstanding number of shares - as last reported by the company with FY results – is used calculating EPS reported and EPS excl. IAC for all analysts via their net profit estimates.

KPI[EUR m]Q2 2019FY 2019Q2 2020 EFY 2020 EFY 2021 EFY 2022 E
Net salesNumber of Estimates10101010
Net salesHighest818.03,420.03,702.03,904.0
Net salesConsensus (Mean)867.33,399.0772.93,346.63,571.63,746.1
Net salesMedian775.53,352.03,575.53,736.0
Net salesLowest711.33,264.03,465.03,638.0
EBITDA reportedNumber of Estimates10101010
EBITDA reportedHighest109.5477.7510.0540.3
EBITDA reportedConsensus (Mean)118.1448.889.0437.5495.3523.9
EBITDA reportedMedian89.2432.0495.0527.5
EBITDA reportedLowest64.0425.0482.0504.0
EBIT reportedNumber of Estimates10101010
EBIT reportedHighest67.1308.0334.0360.7
EBIT reportedConsensus (Mean)77.8285.547.1264.6320.8346.8
EBIT reportedMedian46.2258.5319.5345.0
EBIT reportedLowest21.0243.8304.0336.0
Items affecting comparability (IAC)Number of Estimates10101010
Items affecting comparability (IAC)Highest0.09.00.00.0
Items affecting comparability (IAC)Consensus (Mean)-0.5-7.60.08.00.00.0
Items affecting comparability (IAC)Median0.09.00.00.0
Items affecting comparability (IAC)Lowest0.00.00.00.0
EBIT excl. Items affecting comparability (IAC)Number of Estimates10101010
EBIT excl. Items affecting comparability (IAC)Highest67.1299.2334.0360.7
EBIT excl. Items affecting comparability (IAC)Consensus (Mean)78.3293.147.1256.6320.8346.8
EBIT excl. Items affecting comparability (IAC)Median46.2249.5319.5345.0
EBIT excl. Items affecting comparability (IAC)Lowest21.0242.0304.0336.0
Net financial itemsNumber of Estimates10101010
Net financial itemsHighest7.0-27.9-23.0-21.0
Net financial itemsConsensus (Mean)-9.1-28.7-5.9-30.6-28.6-27.5
Net financial itemsMedian-6.9-29.1-28.5-27.5
Net financial itemsLowest-10.0-38.0-35.0-35.0
Profit before taxesNumber of Estimates10101010
Profit before taxesHighest68.0278.9306.5334.3
Profit before taxesConsensus (Mean)70.0256.741.2234.0292.2319.2
Profit before taxesMedian39.1229.7292.2319.1
Profit before taxesLowest11.0213.0276.2306.0
TaxesNumber of Estimates10101010
TaxesHighest-3.0-47.0-63.0-67.3
TaxesConsensus (Mean)-15.5-57.8-10.6-52.6-65.7-72.2
TaxesMedian-8.8-52.2-65.2-72.6
TaxesLowest-27.0-62.4-69.0-77.1
Result for the periodNumber of Estimates10101010
Result for the periodHighest46.2216.5237.5257.2
Result for the periodConsensus (Mean)54.5199.030.6181.4226.5247.0
Result for the periodMedian30.7178.2226.2245.8
Result for the periodLowest8.0164.4212.7238.7
Minority interestNumber of Estimates10101010
Minority interestHighest-0.2-4.0-4.0-4.0
Minority interestConsensus (Mean)-1.3-8.9-1.4-7.4-7.9-8.2
Minority interestMedian-1.3-8.0-8.0-8.2
Minority interestLowest-2.6-10.2-12.0-12.3
Net income attributable to equity holders of the parent companyNumber of Estimates10101010
Net income attributable to equity holders of the parent companyHighest46.0208.6229.5249.0
Net income attributable to equity holders of the parent companyConsensus (Mean)53.3190.129.2174.0218.6238.9
Net income attributable to equity holders of the parent companyMedian29.2169.7219.7238.0
Net income attributable to equity holders of the parent companyLowest6.0156.0200.7231.4
Outstanding number of shares (in million)Number of Estimates10101010
Outstanding number of shares (in million)Highest104.3104.3104.3104.3
Outstanding number of shares (in million)Consensus (Mean)104.3104.3104.3104.3104.3104.3
Outstanding number of shares (in million)Median104.3104.3104.3104.3
Outstanding number of shares (in million)Lowest104.3104.3104.3104.3
EPS reportedNumber of Estimates10101010
EPS reportedHighest0.442.002.202.39
EPS reportedConsensus (Mean)0.511.820.281.672.102.29
EPS reportedMedian0.281.632.112.28
EPS reportedLowest0.061.501.922.22
EPS excl. Items affecting comparability (IAC)Number of Estimates10101010
EPS excl. Items affecting comparability (IAC)Highest0.441.912.202.39
EPS excl. Items affecting comparability (IAC)Consensus (Mean)0.511.890.281.592.102.29
EPS excl. Items affecting comparability (IAC)Median0.281.542.112.28
EPS excl. Items affecting comparability (IAC)Lowest0.061.411.922.22
DPSNumber of Estimates-10109
DPSHighest-0.911.001.03
DPSConsensus (Mean)-0.89-0.810.931.00
DPSMedian-0.840.931.00
DPSLowest-0.600.850.95
Foodservice Europe-Asia-Oceania, SalesNumber of Estimates10887
Foodservice Europe-Asia-Oceania, SalesHighest194.9878.6991.01,061.0
Foodservice Europe-Asia-Oceania, SalesConsensus (Mean)240.4956.7174.3843.1927.1978.5
Foodservice Europe-Asia-Oceania, SalesMedian179.0852.5937.6989.2
Foodservice Europe-Asia-Oceania, SalesLowest139.2784.0823.0864.0
Foodservice Europe-Asia-Oceania, EBIT reportedNumber of Estimates9487
Foodservice Europe-Asia-Oceania, EBIT reportedHighest13.170.096.098.0
Foodservice Europe-Asia-Oceania, EBIT reportedConsensus (Mean)21.885.14.362.082.288.8
Foodservice Europe-Asia-Oceania, EBIT reportedMedian7.060.481.088.0
Foodservice Europe-Asia-Oceania, EBIT reportedLowest-12.057.070.078.0
Foodservice Europe-Asia-Oceania, EBIT excl. IACNumber of Estimates10587
Foodservice Europe-Asia-Oceania, EBIT excl. IACHighest13.159.996.098.0
Foodservice Europe-Asia-Oceania, EBIT excl. IACConsensus (Mean)22.085.74.850.482.288.8
Foodservice Europe-Asia-Oceania, EBIT excl. IACMedian7.254.581.088.0
Foodservice Europe-Asia-Oceania, EBIT excl. IACLowest-12.028.070.078.0
North America, SalesNumber of Estimates10887
North America, SalesHighest305.21,205.41,280.01,336.0
North America, SalesConsensus (Mean)304.91,152.7274.91,154.41,227.71,287.1
North America, SalesMedian271.01,154.61,231.31,285.0
North America, SalesLowest245.21,109.81,170.01,225.0
North America, EBIT reportedNumber of Estimates9487
North America, EBIT reportedHighest31.0119.0130.0135.0
North America, EBIT reportedConsensus (Mean)32.4108.319.7102.9120.3128.6
North America, EBIT reportedMedian20.5101.8121.7128.8
North America, EBIT reportedLowest7.089.1110.0123.0
North America, EBIT excl. IACNumber of Estimates10587
North America, EBIT excl. IACHighest31.0120.0130.0135.0
North America, EBIT excl. IACConsensus (Mean)32.4111.419.9100.0120.3128.6
North America, EBIT excl. IACMedian20.699.0121.7128.8
North America, EBIT excl. IACLowest7.088.4110.0123.0
Flexible Packaging, Sales Number of Estimates10887
Flexible Packaging, Sales Highest271.01,089.01,143.01,201.0
Flexible Packaging, Sales Consensus (Mean)248.01,016.4250.71,058.91,114.01,178.1
Flexible Packaging, Sales Median249.01,055.11,113.11,178.0
Flexible Packaging, Sales Lowest237.51,026.01,070.01,150.0
Flexible Packaging, EBIT reportedNumber of Estimates9487
Flexible Packaging, EBIT reportedHighest22.083.394.2107.0
Flexible Packaging, EBIT reportedConsensus (Mean)20.182.017.478.791.7101.9
Flexible Packaging, EBIT reportedMedian17.077.892.5102.0
Flexible Packaging, EBIT reportedLowest15.076.086.098.0
Flexible Packaging, EBIT excl. IACNumber of Estimates10587
Flexible Packaging, EBIT excl. IACHighest22.080.094.2107.0
Flexible Packaging, EBIT excl. IACConsensus (Mean)20.182.617.478.391.7101.9
Flexible Packaging, EBIT excl. IACMedian17.077.992.5102.0
Flexible Packaging, EBIT excl. IACLowest15.076.586.098.0
Fiber Packaging, SalesNumber of Estimates10887
Fiber Packaging, SalesHighest82.0309.0323.0339.0
Fiber Packaging, SalesConsensus (Mean)74.1293.477.1299.1313.8330.6
Fiber Packaging, SalesMedian78.0298.5313.9330.6
Fiber Packaging, SalesLowest70.0288.0300.0312.0
Fiber Packaging, EBIT reportedNumber of Estimates9487
Fiber Packaging, EBIT reportedHighest9.033.037.044.0
Fiber Packaging, EBIT reportedConsensus (Mean)7.627.87.930.735.138.9
Fiber Packaging, EBIT reportedMedian7.830.636.039.5
Fiber Packaging, EBIT reportedLowest7.028.631.433.8
Fiber Packaging, EBIT excl. IACNumber of Estimates10587
Fiber Packaging, EBIT excl. IACHighest9.034.037.044.0
Fiber Packaging, EBIT excl. IACConsensus (Mean)7.629.07.831.635.138.9
Fiber Packaging, EBIT excl. IACMedian7.832.236.039.5
Fiber Packaging, EBIT excl. IACLowest7.028.631.433.8
Elimination of intersegment net salesNumber of Estimates10887
Elimination of intersegment net salesHighest5.0-14.0-14.0-15.0
Elimination of intersegment net salesConsensus (Mean)-6.4-20.2-3.9-18.5-18.8-19.1
Elimination of intersegment net salesMedian-5.0-19.5-19.8-20.4
Elimination of intersegment net salesLowest-7.0-20.6-21.0-21.4
Elimination/Other activities, EBIT reportedNumber of Estimates9487
Elimination/Other activities, EBIT reportedHighest-1.510.0-7.0-5.0
Elimination/Other activities, EBIT reportedConsensus (Mean)-4.2-17.7-2.7-4.6-10.9-10.1
Elimination/Other activities, EBIT reportedMedian-2.8-7.1-11.5-11.0
Elimination/Other activities, EBIT reportedLowest-4.0-14.0-16.0-13.7
Elimination/Other activities, EBIT excl. IACNumber of Estimates10587
Elimination/Other activities, EBIT excl. IACHighest-1.4-8.4-7.0-5.0
Elimination/Other activities, EBIT excl. IACConsensus (Mean)-3.9-15.6-2.6-10.5-10.9-10.1
Elimination/Other activities, EBIT excl. IACMedian-2.7-11.0-11.5-11.0
Elimination/Other activities, EBIT excl. IACLowest-4.0-12.2-16.0-13.7
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.