Kemira Detailed Consensus
Consensus as of: 2025-07-03 (Last Update: 2025-07-04)

KPI[EUR m]Q2 2024FY 2024Q2 2025 EQ3 2025 EQ4 2025 EFY 2025 EFY 2026 EFY 2027 E
RevenueNumber of Estimates877888
RevenueHighest732.0743.0746.02,921.03,055.03,183.0
RevenueConsensus (Mean)733.42,903.5717.3724.0716.02,861.82,932.53,016.5
RevenueMedian720.0722.0715.02,870.82,930.53,032.0
RevenueLowest697.0695.5671.72,784.22,839.92,896.7
Operative EBITDANumber of Estimates877888
Operative EBITDAHighest138.0151.0147.0567.0604.0642.0
Operative EBITDAConsensus (Mean)140.5582.1133.1142.4138.5548.2562.4581.1
Operative EBITDAMedian132.9143.5137.7548.8561.3578.3
Operative EBITDALowest129.0130.7131.7529.0532.0550.0
Margin in % Number of Estimates877888
Margin in % Highest18.920.420.519.419.820.2
Margin in % Consensus (Mean)19.220.018.619.719.419.219.219.3
Margin in % Median18.619.819.419.319.219.3
Margin in % Lowest18.118.218.418.518.318.5
Operative EBIT (excl. non-recurring items)Number of Estimates877888
Operative EBIT (excl. non-recurring items)Highest89.6102.9102.3368.0403.0439.0
Operative EBIT (excl. non-recurring items)Consensus (Mean)94.0395.584.893.691.6354.3368.6385.9
Operative EBIT (excl. non-recurring items)Median83.894.589.5358.8368.5380.7
Operative EBIT (excl. non-recurring items)Lowest81.083.084.0336.0344.0357.8
EBITNumber of Estimates877888
EBITHighest89.6102.9102.3365.5396.0432.0
EBITConsensus (Mean)90.7363.283.592.389.0348.8364.1381.4
EBITMedian83.292.487.8344.5365.9378.5
EBITLowest81.083.079.0335.0344.0357.8
Net financial itemsNumber of Estimates877888
Net financial itemsHighest-4.0-4.0-4.0-17.2-16.4-12.4
Net financial itemsConsensus (Mean)-6.6-26.9-5.8-5.6-5.4-21.8-20.4-18.7
Net financial itemsMedian-5.6-5.1-5.1-21.2-18.4-17.6
Net financial itemsLowest-7.0-7.0-7.0-27.0-28.0-26.1
Profit before taxNumber of Estimates877888
Profit before taxHighest82.695.998.1348.3379.0418.0
Profit before taxConsensus (Mean)84.1336.377.886.883.6327.0343.7362.7
Profit before taxMedian77.187.383.0324.4346.7358.4
Profit before taxLowest74.076.073.0308.0316.0332.0
Net profit attributable to equity holders of the parent companyNumber of Estimates877888
Net profit attributable to equity holders of the parent companyHighest60.670.872.8255.5284.0312.0
Net profit attributable to equity holders of the parent companyConsensus (Mean)62.0249.458.164.562.3244.1257.4271.6
Net profit attributable to equity holders of the parent companyMedian57.964.660.3243.0258.6264.8
Net profit attributable to equity holders of the parent companyLowest55.958.255.0234.0240.0250.4
Number of sharesNumber of Estimates877888
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 Estimates877888
EPS reported (in Euro)Highest0.390.460.471.661.852.03
EPS reported (in Euro)Consensus (Mean)0.401.620.380.420.411.591.671.77
EPS reported (in Euro)Median0.380.420.391.581.681.72
EPS reported (in Euro)Lowest0.360.380.361.521.561.63
Operative EPS (excl. non-recurring items)Number of Estimates877888
Operative EPS (excl. non-recurring items)Highest0.410.500.471.701.892.08
Operative EPS (excl. non-recurring items)Consensus (Mean)0.421.830.390.430.431.621.701.80
Operative EPS (excl. non-recurring items)Median0.380.430.411.601.701.76
Operative EPS (excl. non-recurring items)Lowest0.370.380.391.531.581.63
DPS (in Euro)Number of Estimates---888
DPS (in Euro)Highest---0.800.860.92
DPS (in Euro)Consensus (Mean)-0.74---0.750.780.81
DPS (in Euro)Median---0.780.810.83
DPS (in Euro)Lowest---0.530.530.53
Capital expendituresNumber of Estimates---888
Capital expendituresHighest----110.0-176.9-180.5
Capital expendituresConsensus (Mean)-35.0-167.3----190.8-207.7-207.8
Capital expendituresMedian----203.0-210.0-206.1
Capital expendituresLowest----215.0-235.0-230.0
Revenue, Water SolutionsNumber of Estimates877888
Revenue, Water SolutionsHighest334.0342.0324.01,300.01,379.01,461.0
Revenue, Water SolutionsConsensus (Mean)321.01,256.9323.9333.7313.01,273.41,314.01,359.5
Revenue, Water SolutionsMedian324.5335.0318.01,281.21,315.51,355.5
Revenue, Water SolutionsLowest310.4316.2292.61,223.01,247.41,272.4
Operative EBITDA, Water SolutionsNumber of Estimates655666
Operative EBITDA, Water SolutionsHighest75.179.063.0281.0300.0325.0
Operative EBITDA, Water SolutionsConsensus (Mean)72.6279.170.573.561.2271.5280.1290.9
Operative EBITDA, Water SolutionsMedian71.174.861.4275.3281.5287.6
Operative EBITDA, Water SolutionsLowest62.561.058.4250.0255.0260.1
Revenue, Packaging & Hygiene SolutionsNumber of Estimates877888
Revenue, Packaging & Hygiene SolutionsHighest258.0257.0272.01,041.01,082.01,109.0
Revenue, Packaging & Hygiene SolutionsConsensus (Mean)268.51,058.5251.4245.8256.81,005.21,025.81,049.8
Revenue, Packaging & Hygiene SolutionsMedian251.8245.0253.81,004.71,019.41,046.5
Revenue, Packaging & Hygiene SolutionsLowest240.0233.7244.6977.0992.71,002.6
Operative EBITDA, Packaging & Hygiene SolutionsNumber of Estimates655666
Operative EBITDA, Packaging & Hygiene SolutionsHighest31.033.037.0131.0147.0154.0
Operative EBITDA, Packaging & Hygiene SolutionsConsensus (Mean)35.7136.329.831.633.2122.9128.0133.1
Operative EBITDA, Packaging & Hygiene SolutionsMedian30.232.033.0124.6127.5130.4
Operative EBITDA, Packaging & Hygiene SolutionsLowest28.029.430.1111.0116.0120.3
Revenue, Fiber EssentialsNumber of Estimates877888
Revenue, Fiber EssentialsHighest149.7149.0156.0601.0614.0629.0
Revenue, Fiber EssentialsConsensus (Mean)143.9588.2142.2144.4146.1583.0592.6607.3
Revenue, Fiber EssentialsMedian141.2144.0146.4581.1590.2607.8
Revenue, Fiber EssentialsLowest136.2139.0134.6571.0579.5591.1
Operative EBITDA, Fiber EssentialsNumber of Estimates655666
Operative EBITDA, Fiber EssentialsHighest40.041.047.0164.0167.3170.6
Operative EBITDA, Fiber EssentialsConsensus (Mean)32.2166.732.439.244.6154.8158.2160.9
Operative EBITDA, Fiber EssentialsMedian30.939.044.1155.0156.7159.8
Operative EBITDA, Fiber EssentialsLowest29.037.343.2146.0151.0154.3
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.