Metsä Board Detailed Consensus >> Group
Last Update: 2022-08-01

KPI(in EUR m)Q3 2021Q4 2021FY 2021Q3 2022 EQ4 2022 EFY 2022 EFY 2023 EFY 2024 E
SalesNumber of Estimates76999
SalesHighest696.0654.02,582.02,660.02,699.0
SalesConsensus516.1518.52,084.1638.7613.82,480.72,413.12,479.7
SalesMedian635.0612.52,479.02,390.02,496.0
SalesLowest615.0581.02,428.02,250.02,241.0
Comparable EBITDANumber of Estimates76888
Comparable EBITDAHighest168.0144.0621.0605.0749.0
Comparable EBITDAConsensus125.4109.1472.2159.0135.4607.6500.8502.4
Comparable EBITDAMedian160.7136.2609.0486.0481.0
Comparable EBITDALowest141.0122.5590.0407.0395.0
Comparable EBITDA in % of net salesNumber of Estimates76888
Comparable EBITDA in % of net salesHighest26.223.424.922.727.8
Comparable EBITDA in % of net salesConsensus24.321.022.724.922.124.420.620.1
Comparable EBITDA in % of net salesMedian25.322.224.520.319.1
Comparable EBITDA in % of net salesLowest22.620.023.817.917.5
Comparable operating resultNumber of Estimates76999
Comparable operating resultHighest145.0121.0533.0513.0649.0
Comparable operating resultConsensus104.091.3386.6139.4112.0510.8397.2401.2
Comparable operating resultMedian138.4112.1518.0387.0382.0
Comparable operating resultLowest135.4100.5440.0315.0296.0
Comparable operating result in % of net salesNumber of Estimates76999
Comparable operating result in % of net salesHighest22.619.721.319.324.0
Comparable operating result in % of net salesConsensus20.117.618.621.818.320.616.416.0
Comparable operating result in % of net salesMedian21.918.420.916.215.2
Comparable operating result in % of net salesLowest20.816.418.113.512.9
Items affecting comparabilityNumber of Estimates76888
Items affecting comparabilityHighest0.00.016.00.00.0
Items affecting comparabilityConsensus-4.6-0.5-10.70.00.014.00.00.0
Items affecting comparabilityMedian0.00.016.00.00.0
Items affecting comparabilityLowest0.00.00.00.00.0
Operating result reportedNumber of Estimates76888
Operating result reportedHighest145.0121.0549.0513.0649.0
Operating result reportedConsensus99.490.8375.9139.4112.0533.6407.5406.4
Operating result reportedMedian138.4112.1534.5391.5389.5
Operating result reportedLowest135.4100.5515.0322.0296.0
Operating result reported in % of net salesNumber of Estimates76888
Operating result reported in % of net salesHighest22.619.721.919.324.0
Operating result reported in % of net salesConsensus19.317.518.021.818.321.516.716.2
Operating result reported in % of net salesMedian21.918.421.516.415.5
Operating result reported in % of net salesLowest20.816.420.914.112.9
Result for the period attributable to shareholdersNumber of Estimates76999
Result for the period attributable to shareholdersHighest120.0101.5457.0424.0537.0
Result for the period attributable to shareholdersConsensus79.168.9292.1110.186.9410.6311.2318.2
Result for the period attributable to shareholdersMedian110.084.0410.0310.0300.0
Result for the period attributable to shareholdersLowest99.573.7340.0226.0234.0
EPS (in EUR)Number of Estimates76888
EPS (in EUR)Highest0.340.291.291.191.51
EPS (in EUR)Consensus0.220.190.820.310.241.180.910.91
EPS (in EUR)Median0.310.241.160.880.89
EPS (in EUR)Lowest0.280.211.100.710.66
Comparable EPS (in EUR)Number of Estimates76999
Comparable EPS (in EUR)Highest0.340.291.241.191.51
Comparable EPS (in EUR)Consensus0.230.200.850.310.241.120.880.90
Comparable EPS (in EUR)Median0.310.241.130.870.84
Comparable EPS (in EUR)Lowest0.280.210.960.640.66
DPS (in EUR)Number of Estimates--999
DPS (in EUR)Highest--0.720.650.65
DPS (in EUR)Consensus--0.41--0.550.480.48
DPS (in EUR)Median--0.530.490.50
DPS (in EUR)Lowest--0.410.300.36
Gross investmentsNumber of Estimates--888
Gross investmentsHighest---146.0-171.0-55.0
Gross investmentsConsensus---214.6---285.6-214.9-152.5
Gross investmentsMedian---300.0-200.0-164.5
Gross investmentsLowest---332.0-300.0-225.0
EV/EBITDANumber of Estimates--999
EV/EBITDAHighest--6.08.28.3
EV/EBITDAConsensus-----5.16.46.3
EV/EBITDAMedian--5.15.96.2
EV/EBITDALowest--4.44.63.6
Dividend yield, in %Number of Estimates--999
Dividend yield, in %Highest--8.37.57.5
Dividend yield, in %Consensus-----6.45.75.6
Dividend yield, in %Median--6.15.75.8
Dividend yield, in %Lowest--4.93.64.2
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.