Kemira Detailed Consensus >> Group
Last Update: 2020-07-28

KPI[EUR m]Q3 2019Q4 2019FY 2019Q3 2020 EQ4 2020 EFY 2020 EFY 2021 EFY 2022 E
RevenueNumber of Estimates88888
RevenueHighest623.0638.02,474.02,561.12,639.0
RevenueConsensus (Mean)689.8657.72,658.8605.9610.92,441.62,490.32,576.1
RevenueMedian605.6609.32,439.92,506.02,577.0
RevenueLowest588.0586.32,408.02,360.02,490.0
Organic revenue growth in %Number of Estimates11111
Organic revenue growth in %Highest-3.9-1.6-2.72.12.0
Organic revenue growth in %Consensus (Mean)0.0-2.00.0-3.9-1.6-2.72.12.0
Organic revenue growth in %Median-3.9-1.6-2.72.12.0
Organic revenue growth in %Lowest-3.9-1.6-2.72.12.0
Operative EBITDANumber of Estimates77888
Operative EBITDAHighest107.091.0409.0408.0422.0
Operative EBITDAConsensus (Mean)118.190.1410.0100.285.5400.2390.2407.9
Operative EBITDAMedian103.084.0402.1392.0405.5
Operative EBITDALowest91.080.0389.0360.2395.0
Margin in % Number of Estimates77888
Margin in % Highest17.815.016.916.416.6
Margin in % Consensus (Mean)17.113.715.416.514.016.415.715.8
Margin in % Median16.813.616.415.816.0
Margin in % Lowest14.913.215.715.115.0
Operative EBIT (excl. non-recurring items)Number of Estimates77888
Operative EBIT (excl. non-recurring items)Highest60.548.0219.1217.0228.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)71.142.4224.051.538.0209.1198.2214.2
Operative EBIT (excl. non-recurring items)Median48.035.4211.8200.5213.2
Operative EBIT (excl. non-recurring items)Lowest45.031.5197.8169.5200.0
EBITNumber of Estimates77888
EBITHighest60.548.0217.1217.0228.0
EBITConsensus (Mean)69.221.9194.450.637.0205.7195.1211.0
EBITMedian47.835.4210.8200.5213.2
EBITLowest42.024.5183.0159.0178.0
Net financial itemsNumber of Estimates77888
Net financial itemsHighest-8.0-8.0-35.0-30.0-30.0
Net financial itemsConsensus (Mean)-10.5-10.4-39.7-9.2-9.0-36.2-33.8-32.8
Net financial itemsMedian-9.0-9.0-36.0-34.0-33.0
Net financial itemsLowest-10.0-10.0-37.9-37.2-35.9
Profit before taxNumber of Estimates77888
Profit before taxHighest50.640.0179.4185.0198.0
Profit before taxConsensus (Mean)58.711.5154.741.428.0169.5161.3178.2
Profit before taxMedian39.126.4175.3167.5178.5
Profit before taxLowest32.014.5145.1128.0148.0
Net profit attributable to equity holders of the parent companyNumber of Estimates77888
Net profit attributable to equity holders of the parent companyHighest37.831.0138.0146.0153.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)41.57.0110.230.821.0125.3119.3132.2
Net profit attributable to equity holders of the parent companyMedian30.021.8130.1123.0131.0
Net profit attributable to equity holders of the parent companyLowest22.910.5105.892.3108.0
Number of sharesNumber of Estimates77888
Number of sharesHighest152.6152.6152.6152.6152.6
Number of sharesConsensus (Mean)152.7152.6152.6152.6152.6152.6152.6152.6
Number of sharesMedian152.6152.6152.6152.6152.6
Number of sharesLowest152.6152.6152.6152.6152.6
EPS reported (in Euro)Number of Estimates77888
EPS reported (in Euro)Highest0.250.200.900.961.00
EPS reported (in Euro)Consensus (Mean)0.270.050.720.200.140.820.780.87
EPS reported (in Euro)Median0.200.140.850.810.86
EPS reported (in Euro)Lowest0.150.070.690.600.71
Operative EPS (excl. non-recurring items)Number of Estimates77888
Operative EPS (excl. non-recurring items)Highest0.250.200.920.961.00
Operative EPS (excl. non-recurring items)Consensus (Mean)0.280.180.920.210.140.840.800.89
Operative EPS (excl. non-recurring items)Median0.200.140.860.810.87
Operative EPS (excl. non-recurring items)Lowest0.180.110.780.630.78
DPS (in Euro)Number of Estimates--888
DPS (in Euro)Highest--0.580.590.62
DPS (in Euro)Consensus (Mean)--0.56--0.560.570.57
DPS (in Euro)Median--0.560.560.56
DPS (in Euro)Lowest--0.560.560.56
Capital expendituresNumber of Estimates--888
Capital expendituresHighest---200.0-180.0-180.0
Capital expendituresConsensus (Mean)-51.8-82.5-204.1---205.1-192.3-190.4
Capital expendituresMedian---200.0-190.0-191.0
Capital expendituresLowest---240.0-210.0-210.0
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.