Kemira Detailed Consensus >> Group
Last Update: 2021-02-18

KPI[EUR m]Q1 2020FY 2020Q1 2021 EFY 2021 EFY 2022 EFY 2023 E
RevenueNumber of Estimates7888
RevenueConsensus (Mean)642.02,427.2623.72,485.22,578.82,658.6
Organic revenue growth in %Number of Estimates2444
Organic revenue growth in %Highest0.
Organic revenue growth in %Consensus (Mean)-1.0-7.0-
Organic revenue growth in %Median-
Organic revenue growth in %Lowest-
Operative EBITDANumber of Estimates7888
Operative EBITDAHighest113.5429.0443.0458.7
Operative EBITDAConsensus (Mean)108.5435.1105.6414.8426.1437.4
Operative EBITDAMedian105.0418.7424.7439.5
Operative EBITDALowest99.6387.4411.0416.0
Margin in % Number of Estimates7888
Margin in % Highest19.
Margin in % Consensus (Mean)16.917.917.016.716.516.5
Margin in % Median16.916.816.616.6
Margin in % Lowest15.616.215.615.3
Operative EBIT (excl. non-recurring items)Number of Estimates7888
Operative EBIT (excl. non-recurring items)Highest64.5229.0242.0258.7
Operative EBIT (excl. non-recurring items)Consensus (Mean)60.8237.755.8216.1227.4237.5
Operative EBIT (excl. non-recurring items)Median54.0218.1227.6236.9
Operative EBIT (excl. non-recurring items)Lowest52.4191.4215.3223.3
EBITNumber of Estimates7888
EBITConsensus (Mean)60.7215.955.8216.1227.4237.5
Net financial itemsNumber of Estimates7888
Net financial itemsHighest-7.1-28.3-28.3-28.3
Net financial itemsConsensus (Mean)-8.9-34.9-8.5-32.7-32.2-31.6
Net financial itemsMedian-8.8-33.5-32.5-32.0
Net financial itemsLowest-9.0-35.0-35.0-34.9
Profit before taxNumber of Estimates7888
Profit before taxHighest56.6195.0209.0228.6
Profit before taxConsensus (Mean)51.9181.047.4183.4195.2205.9
Profit before taxMedian46.7184.4195.3204.4
Profit before taxLowest43.6159.6186.0193.0
Net profit attributable to equity holders of the parent companyNumber of Estimates7888
Net profit attributable to equity holders of the parent companyHighest41.5149.0153.0167.7
Net profit attributable to equity holders of the parent companyConsensus (Mean)37.8131.334.9134.8143.7151.8
Net profit attributable to equity holders of the parent companyMedian34.0135.5144.3153.1
Net profit attributable to equity holders of the parent companyLowest31.2115.3133.5139.0
Number of sharesNumber of Estimates7888
Number of sharesHighest152.9152.9152.9152.9
Number of sharesConsensus (Mean)152.7152.9152.6152.6152.6152.6
Number of sharesMedian152.6152.6152.6152.6
Number of sharesLowest152.6152.6152.6152.6
EPS reported (in Euro)Number of Estimates7888
EPS reported (in Euro)Highest0.270.971.001.10
EPS reported (in Euro)Consensus (Mean)0.250.860.230.880.940.99
EPS reported (in Euro)Median0.220.890.951.00
EPS reported (in Euro)Lowest0.200.760.870.91
Operative EPS (excl. non-recurring items)Number of Estimates7888
Operative EPS (excl. non-recurring items)Highest0.270.971.001.10
Operative EPS (excl. non-recurring items)Consensus (Mean)
Operative EPS (excl. non-recurring items)Median0.220.890.951.00
Operative EPS (excl. non-recurring items)Lowest0.200.760.870.91
DPS (in Euro)Number of Estimates-887
DPS (in Euro)Highest-0.610.640.67
DPS (in Euro)Consensus (Mean)-0.58-0.590.600.63
DPS (in Euro)Median-0.580.600.62
DPS (in Euro)Lowest-0.580.580.60
Capital expendituresNumber of Estimates-888
Capital expendituresHighest--180.0-180.0-180.0
Capital expendituresConsensus (Mean)-38.7-198.2--197.3-195.7-193.0
Capital expendituresMedian--195.3-195.0-192.5
Capital expendituresLowest--228.0-214.0-200.0

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.