Kemira Detailed Consensus >> Group
Consensus as of: 2024-05-13 (Last Update: 2024-05-25)

KPI[EUR m]Q2 2023FY 2023Q2 2024 EQ3 2024 EQ4 2024 EFY 2024 EFY 2025 EFY 2026 E
RevenueNumber of Estimates877999
RevenueHighest765.0748.0754.03,020.23,082.03,233.0
RevenueConsensus (Mean)709.12,889.0714.4721.0719.82,919.82,953.73,032.7
RevenueMedian709.2726.5723.52,900.02,961.73,026.9
RevenueLowest688.0687.0693.02,846.02,731.02,749.0
Operative EBITDANumber of Estimates877999
Operative EBITDAHighest152.4147.8146.0605.8617.6636.0
Operative EBITDAConsensus (Mean)133.3595.9138.6135.8132.4572.9561.0569.3
Operative EBITDAMedian140.4135.5132.0573.0569.0580.6
Operative EBITDALowest111.3129.0120.9529.3499.0480.0
Margin in % Number of Estimates877999
Margin in % Highest21.620.320.220.620.320.5
Margin in % Consensus (Mean)18.820.619.418.918.419.619.018.8
Margin in % Median20.119.318.319.918.919.1
Margin in % Lowest15.717.217.018.317.416.9
Operative EBIT (excl. non-recurring items)Number of Estimates877999
Operative EBIT (excl. non-recurring items)Highest107.5102.8101.0426.5432.5447.5
Operative EBIT (excl. non-recurring items)Consensus (Mean)89.6415.592.689.686.2389.6374.8381.6
Operative EBIT (excl. non-recurring items)Median94.289.086.0382.0375.0395.0
Operative EBIT (excl. non-recurring items)Lowest67.079.076.0349.2316.0298.0
EBITNumber of Estimates877999
EBITHighest107.5103.0101.0418.0418.5433.5
EBITConsensus (Mean)97.2336.492.089.085.5379.4371.0377.8
EBITMedian91.787.083.5373.0375.0395.0
EBITLowest67.079.076.0352.5316.0298.0
Net financial itemsNumber of Estimates877999
Net financial itemsHighest-7.5-7.5-7.0-30.8-24.9-20.9
Net financial itemsConsensus (Mean)-12.1-44.4-8.6-8.3-8.0-34.1-30.6-28.8
Net financial itemsMedian-8.2-8.3-8.0-33.2-30.0-29.2
Net financial itemsLowest-11.2-9.0-9.3-42.0-38.0-38.0
Profit before taxNumber of Estimates877999
Profit before taxHighest99.295.393.5387.3384.8402.9
Profit before taxConsensus (Mean)85.1292.083.480.777.5345.3340.4349.0
Profit before taxMedian83.779.074.2341.0345.0365.3
Profit before taxLowest58.570.067.7318.5287.0272.0
Net profit attributable to equity holders of the parent companyNumber of Estimates877999
Net profit attributable to equity holders of the parent companyHighest75.871.369.0290.0286.0297.1
Net profit attributable to equity holders of the parent companyConsensus (Mean)64.7199.162.960.957.6260.4254.4261.0
Net profit attributable to equity holders of the parent companyMedian63.760.054.7267.0255.0264.0
Net profit attributable to equity holders of the parent companyLowest39.653.148.4224.2211.0199.0
Number of sharesNumber of Estimates777999
Number of sharesHighest153.6153.6153.6153.6153.6153.6
Number of sharesConsensus (Mean)153.6153.6153.6153.6153.6153.6153.6153.6
Number of sharesMedian153.6153.6153.6153.6153.6153.6
Number of sharesLowest153.6153.6153.6153.6153.6153.6
EPS reported (in Euro)Number of Estimates877999
EPS reported (in Euro)Highest0.490.460.451.891.861.93
EPS reported (in Euro)Consensus (Mean)0.421.300.410.400.381.701.661.70
EPS reported (in Euro)Median0.410.390.361.741.661.72
EPS reported (in Euro)Lowest0.260.350.321.461.371.30
Operative EPS (excl. non-recurring items)Number of Estimates877999
Operative EPS (excl. non-recurring items)Highest0.490.460.441.911.942.03
Operative EPS (excl. non-recurring items)Consensus (Mean)0.451.820.410.400.381.761.681.72
Operative EPS (excl. non-recurring items)Median0.420.400.381.791.661.72
Operative EPS (excl. non-recurring items)Lowest0.260.350.321.441.371.30
DPS (in Euro)Number of Estimates---999
DPS (in Euro)Highest---0.740.800.88
DPS (in Euro)Consensus (Mean)-0.68---0.700.730.76
DPS (in Euro)Median---0.700.720.74
DPS (in Euro)Lowest---0.680.680.68
Capital expendituresNumber of Estimates---999
Capital expendituresHighest----105.0-193.0-197.0
Capital expendituresConsensus (Mean)-44.4-187.7----198.2-208.3-210.5
Capital expendituresMedian----205.0-210.0-215.0
Capital expendituresLowest----240.0-230.0-223.9
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.