Kemira Detailed Consensus >> Group
Consensus as of: 2023-11-03 (Last Update: 2023-11-29)

KPI[EUR m]Q4 2022FY 2022Q4 2023 EFY 2023 EFY 2024 EFY 2025 E
RevenueNumber of Estimates8888
RevenueConsensus (Mean)968.23,569.6804.53,379.23,207.43,266.5
Operative EBITDANumber of Estimates8888
Operative EBITDAHighest152.0656.0555.0599.0
Operative EBITDAConsensus (Mean)177.0571.6146.6651.0535.1540.7
Operative EBITDAMedian148.8653.5538.8539.7
Operative EBITDALowest133.9637.8493.0497.0
Margin in % Number of Estimates8888
Margin in % Highest19.419.517.717.5
Margin in % Consensus (Mean)18.316.018.219.316.716.6
Margin in % Median18.219.316.616.6
Margin in % Lowest17.519.116.315.7
Operative EBIT (excl. non-recurring items)Number of Estimates8888
Operative EBIT (excl. non-recurring items)Highest99.6450.0351.0397.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)123.4361.694.1444.6327.0332.2
Operative EBIT (excl. non-recurring items)Median97.0447.5327.9331.8
Operative EBIT (excl. non-recurring items)Lowest80.8431.2287.0288.0
EBITNumber of Estimates8888
EBITConsensus (Mean)131.8347.693.1428.4322.7328.0
Net financial itemsNumber of Estimates8888
Net financial itemsHighest-7.3-40.0-30.0-25.0
Net financial itemsConsensus (Mean)-15.3-39.4-10.5-43.3-39.2-37.4
Net financial itemsMedian-10.7-43.4-39.9-36.5
Net financial itemsLowest-13.0-46.0-45.0-50.0
Profit before taxNumber of Estimates8888
Profit before taxHighest88.9392.0306.0352.0
Profit before taxConsensus (Mean)116.5308.282.5385.1283.6290.5
Profit before taxMedian84.6387.0287.4285.3
Profit before taxLowest68.8371.2234.0243.0
Net profit attributable to equity holders of the parent companyNumber of Estimates8888
Net profit attributable to equity holders of the parent companyHighest71.0320.0236.0260.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)88.2231.762.2295.6210.7215.6
Net profit attributable to equity holders of the parent companyMedian62.9292.5211.5209.4
Net profit attributable to equity holders of the parent companyLowest45.7275.0177.0184.0
Number of sharesNumber of Estimates7888
Number of sharesHighest153.6153.6153.6153.6
Number of sharesConsensus (Mean)153.4153.3153.6153.6153.6153.6
Number of sharesMedian153.6153.6153.6153.6
Number of sharesLowest153.6153.6153.6153.6
EPS reported (in Euro)Number of Estimates8888
EPS reported (in Euro)Highest0.462.081.541.69
EPS reported (in Euro)Consensus (Mean)0.581.510.401.921.371.40
EPS reported (in Euro)Median0.411.901.381.36
EPS reported (in Euro)Lowest0.291.791.151.20
Operative EPS (excl. non-recurring items)Number of Estimates8888
Operative EPS (excl. non-recurring items)Highest0.472.181.541.69
Operative EPS (excl. non-recurring items)Consensus (Mean)0.521.600.412.031.401.43
Operative EPS (excl. non-recurring items)Median0.422.011.381.39
Operative EPS (excl. non-recurring items)Lowest0.311.901.281.28
DPS (in Euro)Number of Estimates-888
DPS (in Euro)Highest-0.700.700.75
DPS (in Euro)Consensus (Mean)-0.62-0.640.650.67
DPS (in Euro)Median-0.650.650.65
DPS (in Euro)Lowest-0.620.620.62
Capital expendituresNumber of Estimates-888
Capital expendituresHighest--189.0-180.0-180.0
Capital expendituresConsensus (Mean)-89.8-197.9--211.6-207.4-207.2
Capital expendituresMedian--210.0-208.0-210.0
Capital expendituresLowest--235.0-228.0-230.0

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.