Kempower Detailed Consensus >> Group
Consensus as of: 2024-02-21 (Last Update: 2024-03-29)

KPI[EUR m]Q1 2023FY 2023Q1 2024 EFY 2024 EFY 2025 EFY 2026 E
Order intakeNumber of Estimates5553
Order intakeHighest79.2396.0587.0716.5
Order intakeConsensus (Mean)61.4275.373.7376.6522.1688.1
Order intakeMedian75.0381.5515.0704.0
Order intakeLowest65.0330.4429.5643.8
RevenueNumber of Estimates7777
RevenueHighest54.1394.0564.0702.4
RevenueConsensus (Mean)55.8283.653.0378.5526.8650.8
RevenueMedian53.0377.6530.0663.0
RevenueLowest51.7370.0487.3593.7
Revenue growth, %Number of Estimates7777
Revenue growth, %Highest-3.139.047.326.4
Revenue growth, %Consensus (Mean)385.0174.0-5.133.439.123.6
Revenue growth, %Median-5.033.143.024.0
Revenue growth, %Lowest-7.330.029.020.8
Gross profitNumber of Estimates7776
Gross profitHighest29.2207.4273.5336.6
Gross profitConsensus (Mean)28.4147.724.9192.0255.2306.9
Gross profitMedian26.9190.1264.0314.7
Gross profitLowest10.4185.0228.2265.6
Gross profit margin, %Number of Estimates7776
Gross profit margin, %Highest55.054.653.953.4
Gross profit margin, %Consensus (Mean)50.852.147.050.748.547.4
Gross profit margin, %Median51.150.047.847.6
Gross profit margin, %Lowest19.349.945.042.0
EBITDANumber of Estimates7776
EBITDAHighest3.150.395.6121.7
EBITDAConsensus (Mean)7.947.1-3.942.777.0103.5
EBITDAMedian-4.142.075.3106.5
EBITDALowest-8.235.453.677.5
EBITDA margin, %Number of Estimates7776
EBITDA margin, %Highest5.813.317.217.5
EBITDA margin, %Consensus (Mean)14.216.6-7.511.314.515.9
EBITDA margin, %Median-7.711.415.416.5
EBITDA margin, %Lowest-15.99.511.013.1
Operating profit / loss (EBIT)Number of Estimates6666
Operating profit / loss (EBIT)Highest0.538.080.299.7
Operating profit / loss (EBIT)Consensus (Mean)6.840.6-6.531.464.487.1
Operating profit / loss (EBIT)Median-8.030.567.290.9
Operating profit / loss (EBIT)Lowest-10.626.343.466.4
EBIT margin, %Number of Estimates6666
EBIT margin, %Highest1.09.714.215.0
EBIT margin, %Consensus (Mean)12.314.3-12.48.312.113.4
EBIT margin, %Median-15.08.112.913.9
EBIT margin, %Lowest-20.57.08.911.2
Operative EBITNumber of Estimates7777
Operative EBITHighest0.538.080.299.7
Operative EBITConsensus (Mean)6.940.7-6.331.763.686.1
Operative EBITMedian-6.633.061.690.5
Operative EBITLowest-10.626.343.466.4
Operative EBIT margin %Number of Estimates7777
Operative EBIT margin %Highest0.99.714.215.0
Operative EBIT margin %Consensus (Mean)12.414.3-12.18.412.013.2
Operative EBIT margin %Median-12.38.712.613.5
Operative EBIT margin %Lowest-20.57.08.911.2
Profit/loss for the periodNumber of Estimates7776
Profit/loss for the periodHighest5.631.764.279.0
Profit/loss for the periodConsensus (Mean)5.633.7-4.925.950.668.1
Profit/loss for the periodMedian-6.927.449.672.8
Profit/loss for the periodLowest-10.019.334.451.6
Equity ratio, %Number of Estimates-553
Equity ratio, %Highest-58.960.161.8
Equity ratio, %Consensus (Mean)62.258.3-53.952.254.4
Equity ratio, %Median-54.854.058.0
Equity ratio, %Lowest-47.743.743.3
Cash flows from operating activitiesNumber of Estimates-666
Cash flows from operating activitiesHighest-30.862.082.2
Cash flows from operating activitiesConsensus (Mean)2.539.7-18.849.271.9
Cash flows from operating activitiesMedian-20.553.876.5
Cash flows from operating activitiesLowest-6.023.843.7
Net DebtNumber of Estimates-666
Net DebtHighest--47.0-39.3-51.5
Net DebtConsensus (Mean)-58.6-74.6--62.4-81.3-121.4
Net DebtMedian--64.4-85.9-123.9
Net DebtLowest--76.9-112.0-171.1
Items affecting comparabilityNumber of Estimates6666
Items affecting comparabilityHighest0.00.00.00.0
Items affecting comparabilityConsensus (Mean)0.10.10.00.00.00.0
Items affecting comparabilityMedian0.00.00.00.0
Items affecting comparabilityLowest0.00.00.00.0
Earnings per share, basic, EURNumber of Estimates7776
Earnings per share, basic, EURHighest0.100.571.161.43
Earnings per share, basic, EURConsensus (Mean)0.100.61-0.090.470.921.23
Earnings per share, basic, EURMedian-0.120.500.901.32
Earnings per share, basic, EURLowest-0.180.350.620.93
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.