Kemira Detailed Consensus >> Group
Last Update: 2022-09-22

KPI[EUR m]Q3 2021Q4 2021FY 2021Q3 2022 EQ4 2022 EFY 2022 EFY 2023 EFY 2024 E
RevenueNumber of Estimates99999
RevenueHighest914.0893.03,436.03,487.03,606.0
RevenueConsensus (Mean)692.7718.22,674.4853.5816.43,299.03,233.43,263.0
RevenueMedian866.0849.03,350.33,188.43,213.5
RevenueLowest743.3698.53,071.23,034.03,049.1
Operative EBITDANumber of Estimates99999
Operative EBITDAHighest132.0117.0492.0503.6516.5
Operative EBITDAConsensus (Mean)115.997.8425.5120.8100.8463.9458.7471.5
Operative EBITDAMedian120.8102.9468.7456.5472.3
Operative EBITDALowest111.076.9430.0427.4437.0
Margin in % Number of Estimates99999
Margin in % Highest16.113.114.715.015.5
Margin in % Consensus (Mean)16.713.615.914.212.314.114.214.5
Margin in % Median13.812.514.014.214.3
Margin in % Lowest13.510.513.513.413.5
Operative EBIT (excl. non-recurring items)Number of Estimates99999
Operative EBIT (excl. non-recurring items)Highest74.762.7272.0295.8306.7
Operative EBIT (excl. non-recurring items)Consensus (Mean)64.547.0225.467.448.2254.3249.4259.0
Operative EBIT (excl. non-recurring items)Median68.552.1260.3247.1255.7
Operative EBIT (excl. non-recurring items)Lowest58.322.2219.0210.3217.4
EBITNumber of Estimates99998
EBITHighest71.962.7264.0295.8306.7
EBITConsensus (Mean)56.417.5170.166.948.2246.6248.4264.3
EBITMedian68.552.4254.0247.1261.9
EBITLowest56.321.5209.0200.3229.0
Net financial itemsNumber of Estimates99999
Net financial itemsHighest-7.0-7.0-31.0-31.0-27.7
Net financial itemsConsensus (Mean)-7.8-8.9-26.7-8.6-8.5-33.9-33.6-32.2
Net financial itemsMedian-8.9-8.6-33.7-34.0-33.0
Net financial itemsLowest-10.6-10.6-38.0-38.0-38.0
Profit before taxNumber of Estimates99998
Profit before taxHighest64.252.0226.0264.7278.4
Profit before taxConsensus (Mean)48.68.7143.358.339.7212.7214.8231.6
Profit before taxMedian59.643.4220.4212.4230.2
Profit before taxLowest47.712.9175.1169.3194.0
Net profit attributable to equity holders of the parent companyNumber of Estimates99999
Net profit attributable to equity holders of the parent companyHighest47.443.4177.0195.1205.6
Net profit attributable to equity holders of the parent companyConsensus (Mean)37.78.3108.143.829.7161.8161.1169.7
Net profit attributable to equity holders of the parent companyMedian45.032.3165.9161.0168.0
Net profit attributable to equity holders of the parent companyLowest34.17.1126.6120.3128.0
Number of sharesNumber of Estimates99999
Number of sharesHighest153.0153.0153.0153.0153.0
Number of sharesConsensus (Mean)153.1153.1153.1153.0153.0153.0153.0153.0
Number of sharesMedian153.0153.0153.0153.0153.0
Number of sharesLowest153.0153.0153.0153.0153.0
EPS reported (in Euro)Number of Estimates99999
EPS reported (in Euro)Highest0.310.241.161.281.34
EPS reported (in Euro)Consensus (Mean)0.250.050.710.290.191.061.051.11
EPS reported (in Euro)Median0.290.211.081.051.10
EPS reported (in Euro)Lowest0.220.050.830.790.84
Operative EPS (excl. non-recurring items)Number of Estimates99998
Operative EPS (excl. non-recurring items)Highest0.320.241.201.281.34
Operative EPS (excl. non-recurring items)Consensus (Mean)0.300.251.070.290.191.111.061.14
Operative EPS (excl. non-recurring items)Median0.290.211.131.051.14
Operative EPS (excl. non-recurring items)Lowest0.240.050.890.850.93
DPS (in Euro)Number of Estimates--999
DPS (in Euro)Highest--0.600.630.67
DPS (in Euro)Consensus (Mean)--0.58--0.580.600.62
DPS (in Euro)Median--0.590.600.61
DPS (in Euro)Lowest--0.530.530.58
Capital expendituresNumber of Estimates--999
Capital expendituresHighest---173.9-179.1-173.0
Capital expendituresConsensus (Mean)-36.1-74.5-169.8---194.3-196.8-198.6
Capital expendituresMedian---193.0-196.0-200.0
Capital expendituresLowest---210.0-217.0-241.0
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.