Kemira Detailed Consensus
Consensus as of: 2025-05-05 (Last Update: 2025-05-09)

KPI[EUR m]Q2 2024FY 2024Q2 2025 EQ3 2025 EQ4 2025 EFY 2025 EFY 2026 EFY 2027 E
RevenueNumber of Estimates999999
RevenueHighest732.0744.0744.02,928.03,053.03,178.0
RevenueConsensus (Mean)733.42,903.5720.3726.9716.82,872.62,941.03,023.7
RevenueMedian717.0727.0723.02,888.02,969.03,054.0
RevenueLowest708.0695.5668.62,784.22,839.92,896.7
Operative EBITDANumber of Estimates999999
Operative EBITDAHighest139.1150.8147.0563.0588.0624.0
Operative EBITDAConsensus (Mean)140.5582.1133.9143.2137.2549.7562.1580.1
Operative EBITDAMedian135.3144.4136.3545.8567.0575.8
Operative EBITDALowest122.0134.0122.1538.0539.0552.0
Margin in % Number of Estimates999999
Margin in % Highest19.620.420.419.419.419.6
Margin in % Consensus (Mean)19.220.018.619.719.119.119.119.2
Margin in % Median18.620.019.119.319.219.3
Margin in % Lowest17.218.517.118.618.318.4
Operative EBIT (excl. non-recurring items)Number of Estimates999999
Operative EBIT (excl. non-recurring items)Highest90.8104.0102.3368.1388.0421.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)94.0395.585.294.491.5356.8369.4385.3
Operative EBIT (excl. non-recurring items)Median86.094.688.4359.0369.0382.0
Operative EBIT (excl. non-recurring items)Lowest74.084.586.0342.0349.8357.8
EBITNumber of Estimates999999
EBITHighest90.8104.0102.3367.0381.0418.0
EBITConsensus (Mean)90.7363.284.493.689.7352.7365.8381.8
EBITMedian84.094.587.8357.0367.7380.4
EBITLowest74.084.579.0339.0344.0357.8
Net financial itemsNumber of Estimates999999
Net financial itemsHighest-4.0-4.0-4.0-17.2-16.4-12.4
Net financial itemsConsensus (Mean)-6.6-26.9-5.8-5.9-5.7-22.3-20.7-19.2
Net financial itemsMedian-5.8-5.8-6.0-22.0-18.5-17.2
Net financial itemsLowest-7.0-8.0-7.0-27.0-28.0-28.0
Profit before taxNumber of Estimates999999
Profit before taxHighest83.897.098.1348.3364.0401.0
Profit before taxConsensus (Mean)84.1336.378.687.784.0330.5345.1362.6
Profit before taxMedian79.388.883.0331.0349.9363.2
Profit before taxLowest67.079.073.0317.0323.0332.0
Net profit attributable to equity holders of the parent companyNumber of Estimates999999
Net profit attributable to equity holders of the parent companyHighest63.371.772.8257.0275.0305.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)62.0249.458.765.763.2247.3258.7272.4
Net profit attributable to equity holders of the parent companyMedian58.566.162.0251.0259.8267.0
Net profit attributable to equity holders of the parent companyLowest52.058.255.0234.0240.0250.4
Number of sharesNumber of Estimates999999
Number of sharesHighest153.7153.7153.7153.7153.7153.7
Number of sharesConsensus (Mean)154.0153.9153.7153.7153.7153.7153.7153.7
Number of sharesMedian153.7153.7153.7153.7153.7153.7
Number of sharesLowest153.7153.7153.7153.7153.7153.7
EPS reported (in Euro)Number of Estimates999999
EPS reported (in Euro)Highest0.410.470.471.671.791.98
EPS reported (in Euro)Consensus (Mean)0.401.620.380.430.411.611.681.77
EPS reported (in Euro)Median0.380.430.401.631.691.74
EPS reported (in Euro)Lowest0.340.380.361.521.561.63
Operative EPS (excl. non-recurring items)Number of Estimates999999
Operative EPS (excl. non-recurring items)Highest0.410.470.471.691.811.99
Operative EPS (excl. non-recurring items)Consensus (Mean)0.421.830.390.430.421.631.701.79
Operative EPS (excl. non-recurring items)Median0.400.440.411.641.701.77
Operative EPS (excl. non-recurring items)Lowest0.340.380.381.531.581.63
DPS (in Euro)Number of Estimates---999
DPS (in Euro)Highest---0.800.860.92
DPS (in Euro)Consensus (Mean)-0.74---0.740.770.81
DPS (in Euro)Median---0.770.800.83
DPS (in Euro)Lowest---0.530.530.53
Capital expendituresNumber of Estimates---999
Capital expendituresHighest----110.0-176.9-180.5
Capital expendituresConsensus (Mean)-35.0-167.3----191.7-206.0-206.9
Capital expendituresMedian----202.0-206.0-201.0
Capital expendituresLowest----215.0-232.0-228.0
Revenue, Water SolutionsNumber of Estimates999999
Revenue, Water SolutionsHighest337.1344.0324.01,300.01,384.01,467.0
Revenue, Water SolutionsConsensus (Mean)321.01,256.9325.3334.4314.11,277.41,318.21,363.5
Revenue, Water SolutionsMedian327.0335.0319.01,283.01,317.01,357.3
Revenue, Water SolutionsLowest312.0316.2290.91,223.01,247.41,272.4
Operative EBITDA, Water SolutionsNumber of Estimates777777
Operative EBITDA, Water SolutionsHighest75.886.075.0297.0304.0326.0
Operative EBITDA, Water SolutionsConsensus (Mean)72.6279.170.475.562.6273.8282.2292.9
Operative EBITDA, Water SolutionsMedian70.179.060.9276.9282.7289.8
Operative EBITDA, Water SolutionsLowest63.061.058.3250.0255.0260.1
Revenue, Packaging & Hygiene SolutionsNumber of Estimates999999
Revenue, Packaging & Hygiene SolutionsHighest263.0260.0269.01,043.01,075.01,102.0
Revenue, Packaging & Hygiene SolutionsConsensus (Mean)268.51,058.5253.1247.8255.91,010.51,026.91,049.9
Revenue, Packaging & Hygiene SolutionsMedian252.8248.0256.01,013.91,035.01,051.0
Revenue, Packaging & Hygiene SolutionsLowest243.0233.7243.2980.1964.5988.6
Operative EBITDA, Packaging & Hygiene SolutionsNumber of Estimates777777
Operative EBITDA, Packaging & Hygiene SolutionsHighest33.032.733.2126.8131.7137.3
Operative EBITDA, Packaging & Hygiene SolutionsConsensus (Mean)35.7136.330.130.330.2121.0123.0127.3
Operative EBITDA, Packaging & Hygiene SolutionsMedian30.332.031.0125.0127.3130.7
Operative EBITDA, Packaging & Hygiene SolutionsLowest26.025.026.1108.0111.0116.5
Revenue, Fiber EssentialsNumber of Estimates999999
Revenue, Fiber EssentialsHighest150.5147.0151.0594.0605.0627.0
Revenue, Fiber EssentialsConsensus (Mean)143.9588.2142.0144.5147.0584.7595.8610.5
Revenue, Fiber EssentialsMedian141.4144.1150.4584.0595.0609.0
Revenue, Fiber EssentialsLowest138.0142.9134.5573.6579.5591.1
Operative EBITDA, Fiber EssentialsNumber of Estimates777777
Operative EBITDA, Fiber EssentialsHighest40.541.047.0164.0167.3171.3
Operative EBITDA, Fiber EssentialsConsensus (Mean)32.2166.732.638.343.9154.7159.4162.5
Operative EBITDA, Fiber EssentialsMedian31.138.944.6155.0157.0161.0
Operative EBITDA, Fiber EssentialsLowest26.036.037.7148.0153.0155.3
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.