Kemira Detailed Consensus
Consensus as of: 2024-02-15 (Last Update: 2024-03-29)

KPI[EUR m]Q1 2023FY 2023Q1 2024 EQ2 2024 EQ3 2024 EQ4 2024 EFY 2024 EFY 2025 EFY 2026 E
RevenueNumber of Estimates7777777
RevenueHighest755.0752.0746.0758.62,961.03,042.03,224.0
RevenueConsensus (Mean)795.62,889.0733.3705.6723.6724.92,887.32,942.53,026.9
RevenueMedian741.4703.0733.3730.02,885.22,975.43,038.1
RevenueLowest674.0677.0681.0693.02,807.02,724.02,751.0
Operative EBITDANumber of Estimates7777777
Operative EBITDAHighest143.1134.0141.0145.0540.7559.0601.0
Operative EBITDAConsensus (Mean)169.4595.9135.3127.0134.0128.0524.2525.5536.0
Operative EBITDAMedian139.0130.1135.0125.9529.9518.7536.0
Operative EBITDALowest115.0113.0121.3122.0500.0492.0475.0
Margin in % Number of Estimates7777777
Margin in % Highest19.219.219.319.518.918.418.6
Margin in % Consensus (Mean)21.320.618.418.018.517.718.217.917.7
Margin in % Median18.718.319.017.718.218.118.1
Margin in % Lowest17.116.116.516.216.916.615.5
Operative EBIT (excl. non-recurring items)Number of Estimates7777777
Operative EBIT (excl. non-recurring items)Highest95.287.594.196.0358.7365.0411.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)124.4415.587.880.187.081.3335.9336.2346.0
Operative EBIT (excl. non-recurring items)Median91.982.789.078.5339.0336.7346.5
Operative EBIT (excl. non-recurring items)Lowest66.064.075.076.0315.0304.0287.0
EBITNumber of Estimates7777777
EBITHighest95.287.494.196.0358.7365.0411.0
EBITConsensus (Mean)133.4336.486.778.885.880.0331.0331.3341.2
EBITMedian88.082.784.078.2332.0336.7346.5
EBITLowest66.064.075.071.0315.0303.0287.0
Net financial itemsNumber of Estimates7777777
Net financial itemsHighest-7.5-7.0-7.0-7.0-30.0-27.0-25.0
Net financial itemsConsensus (Mean)-10.7-44.4-9.1-8.8-8.6-8.6-34.9-33.7-32.4
Net financial itemsMedian-9.0-8.0-8.0-8.0-32.0-30.0-30.0
Net financial itemsLowest-11.5-11.0-11.0-11.0-44.0-50.0-50.0
Profit before taxNumber of Estimates7777777
Profit before taxHighest87.779.986.688.0328.7334.0384.0
Profit before taxConsensus (Mean)122.7292.077.570.077.271.4296.2297.6308.7
Profit before taxMedian79.071.776.471.2289.9302.5316.3
Profit before taxLowest58.056.067.062.0279.0273.0262.0
Net profit attributable to equity holders of the parent companyNumber of Estimates7777777
Net profit attributable to equity holders of the parent companyHighest67.260.1563.068.0246.2257.0296.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)92.9199.158.652.7130.453.4222.9223.5232.3
Net profit attributable to equity holders of the parent companyMedian61.053.957.453.0222.0224.0233.0
Net profit attributable to equity holders of the parent companyLowest43.043.053.046.0210.0203.0192.0
Number of sharesNumber of Estimates7777777
Number of sharesHighest153.6153.6153.6153.6153.6153.6153.6
Number of sharesConsensus (Mean)153.4153.6153.6153.6153.6153.6153.6153.6153.6
Number of sharesMedian153.6153.6153.6153.6153.6153.6153.6
Number of sharesLowest153.6153.6153.6153.6153.6153.6153.6
EPS reported (in Euro)Number of Estimates7777777
EPS reported (in Euro)Highest0.440.393.670.441.601.671.93
EPS reported (in Euro)Consensus (Mean)0.611.300.380.340.850.351.451.461.51
EPS reported (in Euro)Median0.400.350.370.351.451.461.52
EPS reported (in Euro)Lowest0.280.280.350.301.371.321.25
Operative EPS (excl. non-recurring items)Number of Estimates7777777
Operative EPS (excl. non-recurring items)Highest0.430.393.700.441.581.671.93
Operative EPS (excl. non-recurring items)Consensus (Mean)0.661.820.390.350.860.361.481.481.54
Operative EPS (excl. non-recurring items)Median0.400.360.390.351.461.461.55
Operative EPS (excl. non-recurring items)Lowest0.280.280.350.331.431.321.25
DPS (in Euro)Number of Estimates----776
DPS (in Euro)Highest----0.740.800.88
DPS (in Euro)Consensus (Mean)-0.68----0.700.730.75
DPS (in Euro)Median----0.700.720.73
DPS (in Euro)Lowest----0.680.680.68
Capital expendituresNumber of Estimates----777
Capital expendituresHighest-----200.0-200.0-200.0
Capital expendituresConsensus (Mean)-26.1-187.7-----209.9-211.6-212.7
Capital expendituresMedian-----205.0-210.0-215.0
Capital expendituresLowest-----235.0-225.0-224.0
Revenue, Pulp & PaperNumber of Estimates7777776
Revenue, Pulp & PaperHighest433.9428.0445.4471.81,768.91,821.01,921.0
Revenue, Pulp & PaperConsensus (Mean)504.61,748.2423.1415.3427.3444.91,710.41,762.21,820.4
Revenue, Pulp & PaperMedian426.0423.0436.0446.21,719.11,778.21,814.7
Revenue, Pulp & PaperLowest399.0398.0399.0425.01,656.01,698.01,740.0
Operative EBITDA, Pulp & PaperNumber of Estimates5555555
Operative EBITDA, Pulp & PaperHighest82.377.079.084.0306.6310.1324.0
Operative EBITDA, Pulp & PaperConsensus (Mean)109.4330.967.664.069.670.4271.6275.1282.4
Operative EBITDA, Pulp & PaperMedian72.471.074.972.9287.6301.4313.7
Operative EBITDA, Pulp & PaperLowest42.140.846.847.0176.7168.9176.3
Revenue, Industry & WaterNumber of Estimates7777776
Revenue, Industry & WaterHighest327.0324.0320.0305.01,268.01,289.01,303.0
Revenue, Industry & WaterConsensus (Mean)291.01,140.9310.3290.3296.3280.01,177.01,180.21,194.5
Revenue, Industry & WaterMedian319.0284.7294.0278.01,166.11,189.11,218.1
Revenue, Industry & WaterLowest275.0279.0282.0266.01,127.01,026.01,011.0
Operative EBITDA, Industry & WaterNumber of Estimates5555555
Operative EBITDA, Industry & WaterHighest100.191.692.380.0364.0349.8352.2
Operative EBITDA, Industry & WaterConsensus (Mean)60.1265.067.664.166.760.0258.5258.1264.6
Operative EBITDA, Industry & WaterMedian60.857.060.957.9232.0250.8253.4
Operative EBITDA, Industry & WaterLowest49.055.856.447.4223.4201.0192.0
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.