Metso Detailed Consensus
Consensus as of: 2024-02-23 (Last Update: 2024-03-29)

KPI[EUR m]Q1 2023FY 2023Q1 2024 EFY 2024 EFY 2025 EFY 2026 E
Orders receivedNumber of Estimates12151512
Orders receivedHighest1,491.05,568.06,029.06,504.0
Orders receivedConsensus1,533.05,252.01,385.45,343.65,654.75,976.1
Orders receivedMedian1,370.25,405.05,722.05,934.0
Orders receivedLowest1,299.95,012.05,253.05,502.0
SalesNumber of Estimates14171715
SalesHighest1,334.05,495.05,847.06,197.0
SalesConsensus1,418.05,390.01,288.65,316.05,543.45,814.1
SalesMedian1,301.75,328.05,601.05,891.0
SalesLowest1,215.05,103.05,168.05,395.0
thereof services businessNumber of Estimates7775
thereof services businessHighest729.33,051.03,223.03,446.0
thereof services businessConsensus693.02,891.0708.12,978.43,127.13,317.2
thereof services businessMedian715.03,016.03,179.93,372.0
thereof services businessLowest679.72,892.03,003.03,136.0
thereof new equipmentNumber of Estimates7775
thereof new equipmentHighest604.02,430.02,613.02,814.0
thereof new equipmentConsensus725.02,499.0578.22,340.02,450.22,593.9
thereof new equipmentMedian582.02,342.02,450.72,636.0
thereof new equipmentLowest545.02,225.02,256.32,342.4
Adjusted EBITANumber of Estimates12161614
Adjusted EBITAHighest223.0996.01,097.01,169.0
Adjusted EBITAConsensus215.0887.0214.6887.9944.91,006.3
Adjusted EBITAMedian217.6883.3942.01,013.0
Adjusted EBITALowest198.0837.9842.0878.0
Adjusted EBITA margin %Number of Estimates12161614
Adjusted EBITA margin %Highest17.118.318.819.0
Adjusted EBITA margin %Consensus15.216.516.616.717.117.3
Adjusted EBITA margin %Median16.716.617.017.2
Adjusted EBITA margin %Lowest15.816.116.116.1
EBIT excl. adjustment itemsNumber of Estimates12151513
EBIT excl. adjustment itemsHighest206.0871.9942.01,019.0
EBIT excl. adjustment itemsConsensus199.0823.0195.3816.1877.3947.5
EBIT excl. adjustment itemsMedian200.6808.0868.0947.0
EBIT excl. adjustment itemsLowest168.0771.9805.0855.0
Adjustment itemsNumber of Estimates12141413
Adjustment itemsHighest0.00.00.00.0
Adjustment itemsConsensus-2.0-18.0-1.2-3.3-1.9-2.0
Adjustment itemsMedian0.00.00.00.0
Adjustment itemsLowest-5.0-20.0-10.0-10.0
EBIT reportedNumber of Estimates13161614
EBIT reportedHighest206.0871.9942.01,019.0
EBIT reportedConsensus197.0805.0195.1813.9874.9935.5
EBIT reportedMedian199.3814.0871.5942.0
EBIT reportedLowest168.0766.0770.0806.0
Profit before taxNumber of Estimates12161614
Profit before taxHighest188.0817.0910.01,011.0
Profit before taxConsensus185.0724.0174.8743.7821.2894.6
Profit before taxMedian177.5742.5824.5896.5
Profit before taxLowest153.0677.9727.0767.0
Profit attributable to equity shareholdersNumber of Estimates13161614
Profit attributable to equity shareholdersHighest143.0618.0706.0782.0
Profit attributable to equity shareholdersConsensus135.0535.0131.4559.0615.4670.1
Profit attributable to equity shareholdersMedian134.0557.0618.5675.5
Profit attributable to equity shareholdersLowest114.0499.5536.7575.0
Average number of shares (in million)Number of Estimates13161614
Average number of shares (in million)Highest829.0829.0829.0829.0
Average number of shares (in million)Consensus825.9826.2827.5827.4827.4827.4
Average number of shares (in million)Median827.4827.4827.4827.4
Average number of shares (in million)Lowest826.2826.2826.2826.3
EPS reported (in Euro)Number of Estimates13161614
EPS reported (in Euro)Highest0.170.750.850.95
EPS reported (in Euro)Consensus0.160.650.160.680.740.81
EPS reported (in Euro)Median0.160.670.750.82
EPS reported (in Euro)Lowest0.140.600.650.69
EPS excl. adjustment items (in Euro)Number of Estimates12161614
EPS excl. adjustment items (in Euro)Highest0.180.760.860.95
EPS excl. adjustment items (in Euro)Consensus0.170.670.160.680.740.82
EPS excl. adjustment items (in Euro)Median0.160.670.740.83
EPS excl. adjustment items (in Euro)Lowest0.140.600.650.70
DPS (in Euro)Number of Estimates-171714
DPS (in Euro)Highest-0.410.450.50
DPS (in Euro)Consensus-0.36-0.380.400.43
DPS (in Euro)Median-0.380.400.43
DPS (in Euro)Lowest-0.330.330.35
Aggregates, Orders receivedNumber of Estimates12151512
Aggregates, Orders receivedHighest412.01,400.01,521.01,628.0
Aggregates, Orders receivedConsensus379.01,274.0350.21,294.31,370.91,442.5
Aggregates, Orders receivedMedian346.51,293.01,358.01,417.0
Aggregates, Orders receivedLowest315.31,218.01,281.01,343.6
Aggregates, SalesNumber of Estimates13161613
Aggregates, SalesHighest354.01,369.01,483.01,636.0
Aggregates, SalesConsensus363.01,346.0312.71,277.91,340.31,409.7
Aggregates, SalesMedian309.01,281.51,333.01,384.0
Aggregates, SalesLowest288.01,207.01,252.91,297.0
Aggregates, Adjusted EBITANumber of Estimates11151511
Aggregates, Adjusted EBITAHighest62.0238.0259.0286.0
Aggregates, Adjusted EBITAConsensus66.0232.054.2213.2227.0244.0
Aggregates, Adjusted EBITAMedian53.0216.0224.5239.0
Aggregates, Adjusted EBITALowest46.0194.0206.0213.0
Aggregates, EBIT reportedNumber of Estimates5553
Aggregates, EBIT reportedHighest54.4205.0225.0244.0
Aggregates, EBIT reportedConsensus62.0214.049.4200.0213.2228.1
Aggregates, EBIT reportedMedian49.0200.5215.7230.0
Aggregates, EBIT reportedLowest42.0188.9200.0210.3
Minerals, Orders receivedNumber of Estimates12151512
Minerals, Orders receivedHighest1,132.04,225.04,513.04,965.0
Minerals, Orders receivedConsensus1,107.03,978.01,032.64,049.44,283.74,533.4
Minerals, Orders receivedMedian1,026.04,112.04,329.04,529.0
Minerals, Orders receivedLowest961.03,794.03,973.04,157.0
Minerals, SalesNumber of Estimates13161613
Minerals, SalesHighest1,001.04,195.04,405.04,668.0
Minerals, SalesConsensus970.04,044.0972.14,029.44,184.14,385.0
Minerals, SalesMedian979.74,043.54,225.84,427.0
Minerals, SalesLowest912.03,890.03,903.04,059.0
Minerals, Adjusted EBITANumber of Estimates11151511
Minerals, Adjusted EBITAHighest179.0750.0797.0865.0
Minerals, Adjusted EBITAConsensus170.0707.0171.0708.9749.0797.2
Minerals, Adjusted EBITAMedian171.0702.0758.0805.0
Minerals, Adjusted EBITALowest161.6679.0676.0706.0
Minerals, EBIT reportedNumber of Estimates5553
Minerals, EBIT reportedHighest166.0698.0753.0818.0
Minerals, EBIT reportedConsensus156.0627.0153.5662.8704.5752.1
Minerals, EBIT reportedMedian156.0666.2698.2728.0
Minerals, EBIT reportedLowest135.0635.0666.2710.3
Other, Adjusted EBITANumber of Estimates11151511
Other, Adjusted EBITAHighest-8.0-32.0-32.0-32.0
Other, Adjusted EBITAConsensus-24.0-52.0-10.2-41.5-41.1-42.4
Other, Adjusted EBITAMedian-10.0-41.0-40.0-44.0
Other, Adjusted EBITALowest-12.0-50.0-50.0-50.0
Other, EBIT reportedNumber of Estimates5553
Other, EBIT reportedHighest-9.0-38.0-38.0-48.0
Other, EBIT reportedConsensus-24.0-36.0-10.3-46.4-46.8-51.3
Other, EBIT reportedMedian-10.0-50.0-52.0-52.0
Other, EBIT reportedLowest-13.0-52.0-52.0-54.0
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.