» Detailed Consensus

Search:

[EUR m]	Q1 2024	Q2 2024	Q3 2024	Q4 2024	FY 2024	Q1 2025 E	Q2 2025 E	Q3 2025 E	Q4 2025 E	FY 2025 E	FY 2026 E	FY 2027 E
Net sales
Number of Estimates						9	9	9	9	9	9	9
Highest						313.0	399.0	390.8	482.2	1,513.0	1,719.0	1,929.0
Consensus (Mean)	236.6	324.6	313.6	415.0	1,289.8	267.5	362.8	358.8	462.7	1,451.9	1,626.6	1,774.8
Median						262.9	358.8	357.0	466.6	1,446.0	1,607.5	1,726.0
Lowest						252.0	343.0	344.0	433.0	1,422.0	1,559.0	1,689.0
Constant currency sales change in %
Number of Estimates						3	3	3	3	3	3	2
Highest						15.0	10.5	24.7	16.1	16.4	13.0	8.0
Consensus (Mean)	1.4	11.2	14.4	13.1	10.6	13.0	10.1	15.8	11.9	12.6	11.2	7.3
Median						12.1	10.0	11.6	10.0	11.0	11.0	7.3
Lowest						12.0	9.7	11.0	9.5	10.3	9.5	6.5
Operating profit
Number of Estimates						9	9	9	9	9	9	9
Highest						1.1	33.8	43.6	54.5	97.1	156.0	214.0
Consensus (Mean)	-26.2	8.4	4.1	15.4	1.8	-14.8	18.3	27.1	37.6	68.0	124.2	180.7
Median						-17.0	17.0	29.0	39.7	69.0	120.7	187.4
Lowest						-23.0	12.8	6.3	10.7	42.0	89.0	124.0
Operating profit margin %
Number of Estimates						9	9	9	9	9	9	9
Highest						0	8	11	11	6	10	12
Consensus (Mean)	-11	3	1	4	0	-6	5	7	8	5	8	10
Median						-6	5	8	9	5	7	10
Lowest						-9	4	2	2	3	6	7
Segments operating profit
Number of Estimates						9	9	9	9	9	9	9
Highest						8.6	41.3	56.1	59.5	127.1	176.0	219.0
Consensus (Mean)	-15.1	20.1	30.4	35.9	71.4	-4.0	28.8	36.6	47.2	108.7	152.2	194.7
Median						-7.0	27.0	37.6	48.6	109.0	153.0	190.0
Lowest						-12.8	24.3	23.3	23.2	93.2	126.0	172.0
Segments operating profit margin %
Number of Estimates						9	9	9	9	9	9	9
Highest						2.7	10.4	14.4	12.3	8.4	10.2	12.4
Consensus (Mean)	-6.4	6.2	9.7	8.7	5.5	-1.6	7.9	10.2	10.2	7.5	9.3	11.0
Median						-2.6	7.6	10.9	10.6	7.5	9.6	11.0
Lowest						-4.9	6.7	6.7	4.8	6.6	8.0	9.8
Profit for the period
Number of Estimates						9	9	9	9	9	9	9
Highest						-5.0	20.0	30.9	28.8	51.0	98.4	144.1
Consensus (Mean)	-25.5	0.8	-4.2	6.0	-22.8	-17.9	8.5	15.8	19.1	25.5	71.3	118.7
Median						-18.0	6.3	16.7	23.0	26.0	80.5	122.0
Lowest						-27.2	3.2	-2.1	-4.9	4.0	42.0	72.0
EPS reported (in Euro)
Number of Estimates						9	9	9	9	9	9	9
Highest						-0.04	0.14	0.22	0.21	0.37	0.71	1.05
Consensus (Mean)	-0.18	0.01	-0.03	0.04	-0.17	-0.13	0.06	0.11	0.14	0.19	0.52	0.86
Median						-0.13	0.05	0.12	0.17	0.19	0.58	0.90
Lowest						-0.20	0.02	-0.02	-0.04	0.03	0.31	0.52
EPS adjusted (in Euro)
Number of Estimates						9	9	9	9	9	9	9
Highest						0.01	0.19	0.31	0.28	0.59	0.80	1.05
Consensus (Mean)	-0.10	0.09	0.16	0.19	0.33	-0.05	0.14	0.18	0.21	0.48	0.72	0.96
Median						-0.06	0.13	0.19	0.25	0.50	0.75	0.95
Lowest						-0.12	0.09	0.10	0.00	0.35	0.57	0.86
DPS (in Euro)
Number of Estimates						-	-	-	-	9	9	9
Highest						-	-	-	-	0.55	0.55	0.55
Consensus (Mean)	-	-	-	-	0.25	-	-	-	-	0.33	0.39	0.46
Median						-	-	-	-	0.30	0.35	0.47
Lowest						-	-	-	-	0.25	0.30	0.35
Car tyres, net sales
Number of Estimates						9	9	9	9	9	9	9
Highest						216.0	259.0	278.8	317.2	985.0	1,150.0	1,338.0
Consensus (Mean)	143.1	188.8	209.9	238.2	779.9	169.2	222.4	249.3	281.6	922.4	1,072.7	1,194.0
Median						163.1	218.1	245.6	281.1	910.0	1,059.1	1,160.0
Lowest						155.0	208.0	233.0	250.0	893.0	987.0	1,086.0
Car tyres, constant currency sales change in %
Number of Estimates						2	2	2	2	2	2	2
Highest						16.9	15.0	33.0	33.0	25.3	14.3	10.1
Consensus (Mean)	8.7	24.3	24.9	20.7	20.2	16.0	14.6	23.9	23.9	20.2	13.2	8.6
Median						16.0	14.6	23.9	23.9	20.2	13.2	8.6
Lowest						15.0	14.2	14.7	14.7	15.0	12.0	7.0
Car tyres, segment operating profit
Number of Estimates						9	9	9	9	9	9	9
Highest						18.8	26.0	44.0	34.9	98.7	137.9	178.2
Consensus (Mean)	-2.8	7.1	34.4	13.6	52.2	2.8	11.8	36.0	27.4	78.0	115.0	152.8
Median						0.2	11.0	36.0	26.9	77.0	119.0	149.0
Lowest						-7.9	-0.7	25.0	19.6	61.0	95.7	115.0
Car tyres, segment operating profit in %
Number of Estimates						9	9	9	9	9	9	9
Highest						8.7	10.0	18.1	12.1	10.0	12.0	15.0
Consensus (Mean)	-2.0	3.8	16.4	5.7	6.7	1.3	5.2	14.4	9.7	8.5	10.7	12.8
Median						0.1	5.0	14.7	8.9	8.5	11.2	13.0
Lowest						-4.8	-0.3	10.5	7.8	6.2	8.8	9.8
Heavy tyres, net sales
Number of Estimates						9	9	9	9	9	9	9
Highest						72.0	80.0	70.0	69.2	275.0	295.0	327.0
Consensus (Mean)	55.1	60.2	57.9	61.8	235.1	60.0	65.2	62.5	64.5	252.3	269.8	289.2
Median						58.4	63.0	62.0	66.0	252.0	272.0	293.0
Lowest						55.0	58.0	58.0	53.0	233.0	245.0	252.0
Heavy tyres, constant currency sales change in %
Number of Estimates						2	2	2	2	2	2	2
Highest						30.7	32.9	20.9	7.0	17.0	7.3	6.8
Consensus (Mean)	-18.5	-10.3	-2.3	0.4	-8.6	17.4	18.5	13.0	-3.7	11.0	6.5	5.9
Median						17.4	18.5	13.0	-3.7	11.0	6.5	5.9
Lowest						4.0	4.0	5.0	-14.4	5.0	5.7	5.0
Heavy tyres, segment operating profit
Number of Estimates						9	9	9	9	9	9	9
Highest						9.7	11.6	10.2	11.0	37.0	47.0	55.0
Consensus (Mean)	6.3	7.6	7.5	8.5	30.0	8.1	9.2	9.0	9.1	35.2	41.0	45.1
Median						8.0	9.0	9.0	9.8	35.1	40.0	45.0
Lowest						7.2	7.9	7.8	3.8	30.9	34.3	37.3
Heavy tyres, segment operating profit in %
Number of Estimates						9	9	9	9	9	9	9
Highest						14.0	14.8	16.0	15.9	14.6	16.5	16.8
Consensus (Mean)	11.4	12.6	12.9	13.8	12.8	13.4	14.2	14.4	13.9	13.9	15.2	15.6
Median						13.5	14.3	14.5	15.1	14.1	15.3	15.5
Lowest						12.5	13.2	12.9	7.2	12.7	13.6	14.3
Vianor, net sales
Number of Estimates						9	9	9	9	9	9	9
Highest						59.0	99.0	72.0	141.1	368.0	375.0	383.0
Consensus (Mean)	55.9	95.5	69.4	134.1	354.9	57.5	96.4	70.2	136.8	361.3	367.9	376.7
Median						57.6	98.0	71.0	137.0	363.0	369.0	378.0
Lowest						56.0	85.0	67.4	134.0	345.0	355.0	365.0
Vianor, constant currency sales change in %
Number of Estimates						2	2	2	2	2	2	2
Highest						3.8	3.0	3.0	3.0	3.0	2.9	2.8
Consensus (Mean)	2.3	1.3	2.4	6.7	3.6	3.4	-4.0	0.5	1.5	0.1	2.5	2.4
Median						3.4	-4.0	0.5	1.5	0.1	2.5	2.4
Lowest						3.0	-11.0	-2.0	-0.1	-2.8	2.0	2.0
Vianor, segment operating profit
Number of Estimates						9	9	9	9	9	9	9
Highest						-9.0	10.0	-3.0	14.0	8.0	10.0	12.0
Consensus (Mean)	-15.9	7.5	-6.6	11.2	-3.8	-13.2	9.0	-5.6	12.4	2.7	4.0	4.5
Median						-13.0	9.0	-6.0	12.6	2.6	3.9	4.0
Lowest						-15.3	6.0	-7.1	10.0	0.0	1.8	1.8
Vianor, segment operating profit in %
Number of Estimates						9	9	9	9	9	9	9
Highest						-15.5	10.2	-4.4	10.4	2.3	2.8	3.3
Consensus (Mean)	-28.4	7.9	-9.5	8.4	-1.1	-22.9	9.3	-7.9	9.1	0.7	1.1	1.2
Median						-23.2	9.4	-8.5	9.0	0.7	1.1	1.1
Lowest						-25.9	7.1	-10.0	7.4	0.0	0.5	0.5
Other operations and eliminations, net sales
Number of Estimates						9	9	9	9	9	9	9
Highest						-17.0	-19.8	-19.7	-19.0	-79.1	-70.9	-80.0
Consensus (Mean)	-17.4	-19.9	-23.6	-19.1	-80.1	-18.9	-21.1	-23.5	-20.4	-83.9	-84.0	-85.1
Median						-19.0	-20.0	-24.0	-19.7	-81.0	-82.0	-82.0
Lowest						-21.0	-26.0	-26.0	-25.0	-95.0	-100.0	-100.0
Other operations and eliminations, operating profit
Number of Estimates						9	9	9	9	9	9	9
Highest						6.5	8.5	6.5	5.0	0.0	0.0	0.0
Consensus (Mean)	-2.7	-2.1	-4.8	2.6	-7.0	-1.6	-1.2	-2.7	-1.7	-7.1	-7.8	-7.9
Median						-2.7	-2.1	-3.6	1.8	-7.0	-9.0	-9.0
Lowest						-3.0	-3.0	-5.0	-21.5	-13.3	-14.5	-15.4
Non-IFRS exclusions
Number of Estimates						9	9	9	9	9	9	9
Highest						-7.5	-7.5	-5.0	-5.0	-30.0	-10.0	0.0
Consensus (Mean)	-11.1	-11.7	-26.3	-20.5	-69.6	-10.8	-10.6	-9.6	-9.6	-40.7	-28.0	-14.0
Median						-10.0	-10.0	-9.0	-9.0	-38.0	-20.0	-5.0
Lowest						-17.1	-17.1	-17.1	-17.1	-68.2	-66.7	-66.0