Kemira Detailed Consensus >> Group
Last Update: 2019-11-11

KPI[EUR m]Q4 2018FY 2018Q4 2019 EFY 2019 EFY 2020 EFY 2021 E
RevenueNumber of Estimates8888
RevenueHighest693.02,691.02,803.02,865.0
RevenueConsensus (Mean)661.82,592.8675.72,676.72,752.52,814.0
RevenueMedian673.42,674.52,756.12,810.0
RevenueLowest662.02,663.02,694.82,740.3
Organic revenue growth in %Number of Estimates2333
Organic revenue growth in %Highest2.41.32.92.7
Organic revenue growth in %Consensus (Mean)3.07.01.10.91.72.0
Organic revenue growth in %Median1.10.81.72.6
Organic revenue growth in %Lowest-0.10.60.50.6
Operative EBITDANumber of Estimates7777
Operative EBITDAHighest108.2428.0443.1448.0
Operative EBITDAConsensus (Mean)84.5323.1105.0423.9431.0433.6
Operative EBITDAMedian105.9423.0434.0432.0
Operative EBITDALowest100.0420.0410.0414.0
Margin in % Number of Estimates7777
Margin in % Highest16.116.016.216.1
Margin in % Consensus (Mean)12.812.515.515.815.715.5
Margin in % Median15.315.815.715.5
Margin in % Lowest15.115.714.914.8
Operative EBIT (excl. non-recurring items)Number of Estimates8888
Operative EBIT (excl. non-recurring items)Highest61.0242.0257.2259.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)44.8173.857.5239.3242.8245.7
Operative EBIT (excl. non-recurring items)Median57.4239.5243.0244.5
Operative EBIT (excl. non-recurring items)Lowest54.0236.0230.0227.8
EBITNumber of Estimates7777
EBITHighest61.0233.0257.2259.0
EBITConsensus (Mean)41.1148.257.2228.7241.4242.4
EBITMedian55.7228.0246.0243.0
EBITLowest54.0220.0218.0215.8
Net financial itemsNumber of Estimates7777
Net financial itemsHighest-5.7-35.0-25.0-25.0
Net financial itemsConsensus (Mean)-5.8-25.0-8.3-37.5-33.8-33.4
Net financial itemsMedian-9.0-38.0-33.0-33.0
Net financial itemsLowest-10.0-39.4-42.4-42.4
Profit before taxNumber of Estimates7777
Profit before taxHighest54.0197.0226.0230.0
Profit before taxConsensus (Mean)35.4123.449.0191.9207.6209.0
Profit before taxMedian48.8192.0210.0207.0
Profit before taxLowest45.5187.0181.0180.7
Net profit attributable to equity holders of the parent companyNumber of Estimates8888
Net profit attributable to equity holders of the parent companyHighest47.0154.0168.0171.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)25.589.138.3143.4156.0158.4
Net profit attributable to equity holders of the parent companyMedian38.4142.1157.9163.5
Net profit attributable to equity holders of the parent companyLowest32.6135.7131.9131.4
Number of sharesNumber of Estimates8888
Number of sharesHighest152.7152.7152.7152.7
Number of sharesConsensus (Mean)152.5152.5152.5152.5152.5152.5
Number of sharesMedian152.5152.5152.5152.5
Number of sharesLowest152.5152.5152.5152.5
EPS reported (in Euro)Number of Estimates8888
EPS reported (in Euro)Highest0.311.011.101.12
EPS reported (in Euro)Consensus (Mean)0.170.580.250.941.021.04
EPS reported (in Euro)Median0.250.931.041.07
EPS reported (in Euro)Lowest0.210.890.860.86
Operative EPS (excl. non-recurring items)Number of Estimates7777
Operative EPS (excl. non-recurring items)Highest0.261.131.101.12
Operative EPS (excl. non-recurring items)Consensus (Mean)0.190.750.251.011.041.04
Operative EPS (excl. non-recurring items)Median0.250.991.041.07
Operative EPS (excl. non-recurring items)Lowest0.230.970.940.94
DPS (in Euro)Number of Estimates-888
DPS (in Euro)Highest-0.560.580.65
DPS (in Euro)Consensus (Mean)-0.53-0.540.550.58
DPS (in Euro)Median-0.530.540.57
DPS (in Euro)Lowest-0.530.530.53
Capital expendituresNumber of Estimates5777
Capital expendituresHighest-73.4-195.0-179.0-160.0
Capital expendituresConsensus (Mean)-97.6-193.7-103.8-234.3-188.9-182.3
Capital expendituresMedian-80.3-200.0-190.0-185.0
Capital expendituresLowest-198.4-320.0-200.0-193.0
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.