Neles Detailed Consensus >> Group
Last Update: 2021-11-05

* DPS for 2021 excludes estimates on extraordinary dividend payments associated with the planned Valmet merger.

KPI[EUR m]Q4 2020FY 2020Q4 2021 EFY 2021 EFY 2022 EFY 2023 E
Orders ReceivedNumber of Estimates6666
Orders ReceivedHighest170.0625.0750.0790.0
Orders ReceivedConsensus134.5590.0161.4616.3705.9751.9
Orders ReceivedMedian161.5616.5708.3753.3
Orders ReceivedLowest154.0609.0665.0697.0
SalesNumber of Estimates7777
thereof services business salesNumber of Estimates6666
thereof services business salesHighest50.0159.0183.0196.0
thereof services business salesConsensus36.0128.645.0153.8165.3175.4
thereof services business salesMedian44.4154.0161.5173.1
thereof services business salesLowest41.0148.6160.0167.0
thereof new equipment salesNumber of Estimates6666
thereof new equipment salesHighest140.0467.0530.0605.0
thereof new equipment salesConsensus119.0447.0129.3457.3519.0561.4
thereof new equipment salesMedian128.4456.0520.9559.7
thereof new equipment salesLowest124.0451.0503.0537.0
Adjusted EBITANumber of Estimates6666
Adjusted EBITAHighest29.089.0112.6130.0
Adjusted EBITAConsensus22.785.026.986.9105.8119.4
Adjusted EBITAMedian26.886.7106.5119.2
Adjusted EBITALowest25.085.098.0110.0
Adjusted EBITNumber of Estimates6666
Adjusted EBITHighest29.086.0110.8126.0
Adjusted EBITConsensus22.
Adjusted EBITMedian26.083.2102.0116.2
Adjusted EBITLowest24.082.095.0107.0
Adjustment items in EBITNumber of Estimates6666
Adjustment items in EBITHighest0.0-
Adjustment items in EBITConsensus-3.3-11.3-0.5-
Adjustment items in EBITMedian0.0-
Adjustment items in EBITLowest-3.0-
EBIT reportedNumber of Estimates6666
EBIT reportedHighest29.081.0110.8126.0
EBIT reportedConsensus18.570.025.777.7102.6116.4
EBIT reportedMedian25.577.5102.5116.2
EBIT reportedLowest23.075.095.0107.0
Profit before taxNumber of Estimates6666
Profit before taxHighest27.076.0105.0122.0
Profit before taxConsensus16.064.024.572.798.8112.8
Profit before taxMedian24.572.599.0112.4
Profit before taxLowest22.070.091.0103.0
Profit attributable to equity shareholdersNumber of Estimates7777
Profit attributable to equity shareholdersHighest21.
Profit attributable to equity shareholdersConsensus13.048.018.355.174.284.2
Profit attributable to equity shareholdersMedian18.555.076.086.0
Profit attributable to equity shareholdersLowest16.053.066.372.6
Average number of shares (in million)Number of Estimates7777
Average number of shares (in million)Highest150.4150.4150.4150.4
Average number of shares (in million)Consensus150.2150.2150.4150.4150.4150.4
Average number of shares (in million)Median150.4150.4150.4150.4
Average number of shares (in million)Lowest150.4150.4150.4150.4
EPS reported (in Euro)Number of Estimates7777
EPS reported (in Euro)Highest0.140.390.540.63
EPS reported (in Euro)Consensus0.080.320.120.370.490.56
EPS reported (in Euro)Median0.120.370.510.57
EPS reported (in Euro)Lowest0.110.350.440.48
EPS adjusted (in Euro)Number of Estimates6666
EPS adjusted (in Euro)Highest0.140.420.540.63
EPS adjusted (in Euro)Consensus0.110.390.130.410.500.57
EPS adjusted (in Euro)Median0.130.400.510.57
EPS adjusted (in Euro)Lowest0.110.400.460.52
DPS (in Euro) *Number of Estimates-677
DPS (in Euro) *Highest-0.200.300.35
DPS (in Euro) *Consensus-0.18-
DPS (in Euro) *Median-
DPS (in Euro) *Lowest-

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.