Kemira Detailed Consensus >> Group
Consensus as of: 2025-06-16 (Last Update: 2025-06-30)

KPI[EUR m]Q2 2024FY 2024Q2 2025 EQ3 2025 EQ4 2025 EFY 2025 EFY 2026 EFY 2027 E
RevenueNumber of Estimates888888
RevenueHighest732.0744.0744.02,928.03,053.03,178.0
RevenueConsensus (Mean)733.42,903.5721.5728.3717.32,875.72,949.13,031.6
RevenueMedian722.5732.5723.52,890.42,971.03,055.3
RevenueLowest708.0695.5668.62,784.22,839.92,896.7
Operative EBITDANumber of Estimates888888
Operative EBITDAHighest138.0150.8147.0563.0588.0624.0
Operative EBITDAConsensus (Mean)140.5582.1133.2143.1139.0550.8563.2581.0
Operative EBITDAMedian134.9144.2137.2549.4567.7579.8
Operative EBITDALowest122.0134.0134.3538.0539.0552.0
Margin in % Number of Estimates888888
Margin in % Highest18.920.420.419.419.419.6
Margin in % Consensus (Mean)19.220.018.519.619.419.219.119.2
Margin in % Median18.619.819.219.319.219.3
Margin in % Lowest17.218.518.518.618.318.4
Operative EBIT (excl. non-recurring items)Number of Estimates888888
Operative EBIT (excl. non-recurring items)Highest90.8104.0102.3368.1388.0421.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)94.0395.584.694.392.0356.8369.6385.7
Operative EBIT (excl. non-recurring items)Median85.595.290.2361.5369.7382.2
Operative EBIT (excl. non-recurring items)Lowest74.084.586.0342.0349.8357.8
EBITNumber of Estimates888888
EBITHighest90.8104.0102.3367.0381.0418.0
EBITConsensus (Mean)90.7363.283.893.490.0352.2365.6381.7
EBITMedian84.092.788.1350.9368.4379.5
EBITLowest74.084.579.0339.0344.0357.8
Net financial itemsNumber of Estimates888888
Net financial itemsHighest-4.0-4.0-4.0-17.2-16.4-12.4
Net financial itemsConsensus (Mean)-6.6-26.9-5.8-5.9-5.6-22.2-20.9-19.5
Net financial itemsMedian-5.6-5.6-5.6-21.2-18.4-17.6
Net financial itemsLowest-7.0-8.0-7.0-27.0-28.0-28.0
Profit before taxNumber of Estimates888888
Profit before taxHighest83.897.098.1348.3364.0401.0
Profit before taxConsensus (Mean)84.1336.378.087.684.4330.0344.6362.3
Profit before taxMedian79.287.783.2327.7351.6360.6
Profit before taxLowest67.079.073.0317.0323.0332.0
Net profit attributable to equity holders of the parent companyNumber of Estimates888888
Net profit attributable to equity holders of the parent companyHighest62.071.772.8257.0275.0305.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)62.0249.458.165.563.3246.6258.0271.8
Net profit attributable to equity holders of the parent companyMedian58.364.461.8250.0259.5266.8
Net profit attributable to equity holders of the parent companyLowest52.058.255.0234.0240.0250.4
Number of sharesNumber of Estimates888888
Number of sharesHighest153.7153.7153.7153.7153.7153.7
Number of sharesConsensus (Mean)154.0153.9153.7153.7153.7153.7153.7153.7
Number of sharesMedian153.7153.7153.7153.7153.7153.7
Number of sharesLowest153.7153.7153.7153.7153.7153.7
EPS reported (in Euro)Number of Estimates888888
EPS reported (in Euro)Highest0.400.470.471.671.791.98
EPS reported (in Euro)Consensus (Mean)0.401.620.380.430.411.601.681.77
EPS reported (in Euro)Median0.380.420.401.631.691.74
EPS reported (in Euro)Lowest0.340.380.361.521.561.63
Operative EPS (excl. non-recurring items)Number of Estimates888888
Operative EPS (excl. non-recurring items)Highest0.410.470.471.691.811.99
Operative EPS (excl. non-recurring items)Consensus (Mean)0.421.830.380.430.421.631.701.79
Operative EPS (excl. non-recurring items)Median0.390.440.421.641.701.75
Operative EPS (excl. non-recurring items)Lowest0.340.380.381.531.581.63
DPS (in Euro)Number of Estimates---888
DPS (in Euro)Highest---0.800.860.92
DPS (in Euro)Consensus (Mean)-0.74---0.740.780.81
DPS (in Euro)Median---0.780.810.85
DPS (in Euro)Lowest---0.530.530.53
Capital expendituresNumber of Estimates---888
Capital expendituresHighest----110.0-176.9-180.5
Capital expendituresConsensus (Mean)-35.0-167.3----191.6-207.4-207.6
Capital expendituresMedian----206.0-210.0-206.1
Capital expendituresLowest----215.0-232.0-228.0
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.