Kemira Detailed Consensus >> Group
Last Update: 2020-06-19

KPI[EUR m]Q2 2019FY 2019Q2 2020 EQ3 2020 EQ4 2020 EFY 2020 EFY 2021 EFY 2022 E
RevenueNumber of Estimates888998
RevenueHighest641.0667.0658.12,586.02,658.72,723.0
RevenueConsensus (Mean)663.62,658.8624.1641.1632.92,533.92,574.02,653.4
RevenueMedian623.0641.8642.52,539.02,606.02,678.0
RevenueLowest609.7592.0576.02,428.02,358.02,525.0
Organic revenue growth in %Number of Estimates222221
Organic revenue growth in %Highest-4.8-5.1-4.3-4.21.17.1
Organic revenue growth in %Consensus (Mean)0.00.0-6.4-10.2-8.8-6.9-0.97.1
Organic revenue growth in %Median-6.4-10.2-8.8-6.9-0.97.1
Organic revenue growth in %Lowest-8.0-15.2-13.2-9.5-2.97.1
Operative EBITDANumber of Estimates888998
Operative EBITDAHighest103.3103.0100.6396.0412.0426.0
Operative EBITDAConsensus (Mean)106.1410.095.499.088.4385.3386.9405.3
Operative EBITDAMedian94.599.787.9385.9384.3402.9
Operative EBITDALowest86.094.381.4373.0354.0386.0
Margin in % Number of Estimates888998
Margin in % Highest16.717.115.516.315.815.9
Margin in % Consensus (Mean)16.015.415.315.514.015.215.015.3
Margin in % Median15.115.213.915.115.015.3
Margin in % Lowest14.114.513.114.514.414.4
Operative EBIT (excl. non-recurring items)Number of Estimates888998
Operative EBIT (excl. non-recurring items)Highest56.854.953.3208.8217.0230.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)60.3224.047.850.940.7194.3194.3212.3
Operative EBIT (excl. non-recurring items)Median46.551.440.0192.8188.5211.8
Operative EBIT (excl. non-recurring items)Lowest38.446.732.9180.5165.0192.0
EBITNumber of Estimates888998
EBITHighest56.854.953.3208.8217.0230.0
EBITConsensus (Mean)56.3194.446.249.839.4190.4190.1209.2
EBITMedian45.850.438.5192.0182.0211.8
EBITLowest38.444.025.9168.5160.0176.0
Net financial itemsNumber of Estimates888998
Net financial itemsHighest-8.0-8.0-6.0-34.0-30.0-30.0
Net financial itemsConsensus (Mean)-10.0-39.7-9.4-9.6-9.0-37.3-34.6-33.9
Net financial itemsMedian-9.8-9.9-9.2-37.0-33.0-33.0
Net financial itemsLowest-10.7-10.7-10.7-40.9-40.4-39.0
Profit before taxNumber of Estimates888998
Profit before taxHighest46.145.245.3167.9184.0200.0
Profit before taxConsensus (Mean)46.3154.736.740.130.4153.0155.6175.3
Profit before taxMedian36.541.129.5155.0150.0176.3
Profit before taxLowest28.434.215.9129.2124.6146.0
Net profit attributable to equity holders of the parent companyNumber of Estimates888998
Net profit attributable to equity holders of the parent companyHighest36.036.036.0126.0145.0148.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)33.6110.227.229.921.9112.4114.9130.9
Net profit attributable to equity holders of the parent companyMedian26.629.920.8112.3108.0134.3
Net profit attributable to equity holders of the parent companyLowest20.324.411.792.492.4106.2
Number of sharesNumber of Estimates888998
Number of sharesHighest152.6152.6152.6152.6152.6152.6
Number of sharesConsensus (Mean)152.5152.6152.6152.6152.6152.6152.6152.6
Number of sharesMedian152.6152.6152.6152.6152.6152.6
Number of sharesLowest152.6152.6152.6152.6152.6152.6
EPS reported (in Euro)Number of Estimates888998
EPS reported (in Euro)Highest0.240.240.240.830.950.97
EPS reported (in Euro)Consensus (Mean)0.220.720.180.200.140.740.750.86
EPS reported (in Euro)Median0.170.200.140.740.710.88
EPS reported (in Euro)Lowest0.130.160.080.610.610.70
Operative EPS (excl. non-recurring items)Number of Estimates888998
Operative EPS (excl. non-recurring items)Highest0.240.240.240.830.950.97
Operative EPS (excl. non-recurring items)Consensus (Mean)0.250.920.190.200.150.760.780.88
Operative EPS (excl. non-recurring items)Median0.180.210.140.770.770.88
Operative EPS (excl. non-recurring items)Lowest0.140.180.120.680.610.74
DPS (in Euro)Number of Estimates---997
DPS (in Euro)Highest---0.580.580.58
DPS (in Euro)Consensus (Mean)-0.56---0.550.550.55
DPS (in Euro)Median---0.560.560.56
DPS (in Euro)Lowest---0.450.450.45
Capital expendituresNumber of Estimates111886
Capital expendituresHighest-36.5-46.0-116.1-160.0-180.0-180.0
Capital expendituresConsensus (Mean)-41.5-204.1-36.5-46.0-116.1-197.7-189.2-185.0
Capital expendituresMedian-36.5-46.0-116.1-200.0-189.0-181.5
Capital expendituresLowest-36.5-46.0-116.1-229.7-206.7-197.0
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.