Kempower Detailed Consensus
Consensus as of: 2023-08-15 (Last Update: 2023-09-29)

KPI[EUR m]Q3 2022FY 2022Q3 2023 EFY 2023 EFY 2024 EFY 2025 E
Order intakeNumber of Estimates2321
Order intakeHighest98.1350.7483.0615.5
Order intakeConsensus (Mean)65.4208.994.1331.5478.2615.5
Order intakeMedian94.1345.0478.2615.5
Order intakeLowest90.0298.8473.4615.5
RevenueNumber of Estimates4555
RevenueConsensus (Mean)32.7103.681.5301.6461.2603.5
Revenue growth, %Number of Estimates4555
Revenue growth, %Highest170.0204.065.041.0
Revenue growth, %Consensus (Mean)227.0279.0149.3191.252.830.6
Revenue growth, %Median145.0189.055.030.0
Revenue growth, %Lowest137.0185.038.022.0
Gross profitNumber of Estimates3555
Gross profitHighest44.6157.0242.0341.0
Gross profitConsensus (Mean)
Gross profitMedian40.0150.0240.0295.0
Gross profitLowest38.4146.0185.0221.0
Gross profit margin, %Number of Estimates3555
Gross profit margin, %Highest51.053.252.852.6
Gross profit margin, %Consensus (Mean)46.046.549.750.348.547.5
Gross profit margin, %Median50.050.048.747.0
Gross profit margin, %Lowest48.048.545.044.0
EBITDANumber of Estimates3444
EBITDAConsensus (Mean)3.29.513.046.578.9116.4
EBITDA margin, %Number of Estimates3444
EBITDA margin, %Highest18.
EBITDA margin, %Consensus (Mean)
EBITDA margin, %Median15.015.216.618.2
EBITDA margin, %Lowest14.414.015.016.0
Operating profit / loss (EBIT)Number of Estimates3444
Operating profit / loss (EBIT)Highest14.147.674.7122.2
Operating profit / loss (EBIT)Consensus (Mean)
Operating profit / loss (EBIT)Median10.038.563.295.4
Operating profit / loss (EBIT)Lowest9.831.161.183.4
EBIT margin, %Number of Estimates3444
EBIT margin, %Highest16.
EBIT margin, %Consensus (Mean)7.05.913.612.813.815.7
EBIT margin, %Median12.913.114.116.0
EBIT margin, %Lowest12.
Operative EBITNumber of Estimates4444
Operative EBITHighest14.147.765.0101.0
Operative EBITConsensus (Mean)
Operative EBITMedian9.938.661.386.6
Operative EBITLowest5.
Operative EBIT margin %Number of Estimates4444
Operative EBIT margin %Highest16.
Operative EBIT margin %Consensus (Mean)7.06.411.813.013.014.3
Operative EBIT margin %Median12.513.112.914.0
Operative EBIT margin %Lowest6.510.511.912.4
Profit/loss for the periodNumber of Estimates4555
Profit/loss for the periodHighest102.437.459.397.3
Profit/loss for the periodConsensus (Mean)1.63.631.129.748.371.2
Profit/loss for the periodMedian9.130.548.565.9
Profit/loss for the periodLowest3.924.438.649.3
Equity ratio, %Number of Estimates-221
Equity ratio, %Highest-
Equity ratio, %Consensus (Mean)70.067.5-50.551.555.0
Equity ratio, %Median-50.551.555.0
Equity ratio, %Lowest-
Cash flows from operating activitiesNumber of Estimates-555
Cash flows from operating activitiesHighest-30.077.8133.1
Cash flows from operating activitiesConsensus (Mean)6.7-5.4-
Cash flows from operating activitiesMedian-14.645.062.8
Cash flows from operating activitiesLowest-8.325.250.3
Net DebtNumber of Estimates-333
Net DebtHighest--46.4-43.1-60.3
Net DebtConsensus (Mean)-69.8-58.4--50.7-57.9-87.4
Net DebtMedian--51.5-55.0-62.9
Net DebtLowest--54.1-75.6-139.0
Items affecting comparabilityNumber of Estimates3333
Items affecting comparabilityHighest0.0-
Items affecting comparabilityConsensus (Mean)-0.60.0-
Items affecting comparabilityMedian0.0-
Items affecting comparabilityLowest0.0-
Earnings per share, basic, EURNumber of Estimates4555
Earnings per share, basic, EURHighest0.200.671.071.75
Earnings per share, basic, EURConsensus (Mean)
Earnings per share, basic, EURMedian0.170.550.881.19
Earnings per share, basic, EURLowest0.070.440.690.89

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.