Outokumpu Detailed Consensus
Consensus as of: 2024-02-21 (Last Update: 2024-03-28)

KPI[EUR m]Q1 2023Q2 2023FY 2023Q1 2024 EQ2 2024 EFY 2024 EFY 2025 EFY 2026 E
Group stainless steel deliveriesNumber of Estimates77777
Group stainless steel deliveriesHighest501.0580.02,136.62,313.52,336.7
Group stainless steel deliveriesAverage490.5515.92,001.82,106.82,141.8
Group stainless steel deliveriesConsensus (Median)505.0502.01,906.0494.0507.01,987.92,075.02,103.0
Group stainless steel deliveriesLowest473.0486.01,952.02,025.82,057.5
SalesNumber of Estimates99999
SalesHighest1,755.01,819.97,290.07,630.07,823.0
SalesAverage1,648.11,705.16,711.47,115.47,202.7
SalesConsensus (Median)2,006.01,911.06,961.01,642.01,695.06,563.07,231.17,206.0
SalesLowest1,567.01,601.36,408.06,545.06,638.0
Adjusted EBITDANumber of Estimates99999
Adjusted EBITDAHighest92.0129.0461.0541.4581.0
Adjusted EBITDAAverage78.4109.0409.3503.3539.4
Adjusted EBITDAConsensus (Median)204.0190.0517.077.5109.0406.5515.0552.1
Adjusted EBITDALowest69.088.0350.0457.0481.2
Depreciation & AmortisationNumber of Estimates77999
Depreciation & AmortisationHighest-45.9-48.0-185.3-204.2-212.7
Depreciation & AmortisationAverage-53.5-55.1-221.3-225.9-227.1
Depreciation & AmortisationConsensus (Median)-60.0-61.0-242.0-54.6-54.6-218.3-223.0-222.1
Depreciation & AmortisationLowest-57.7-66.9-254.0-263.1-262.1
Adjusted EBITNumber of Estimates77999
Adjusted EBITHighest38.064.2237.5318.2351.0
Adjusted EBITAverage25.451.4188.0277.4312.3
Adjusted EBITConsensus (Median)144.0129.0274.025.051.8182.8288.0336.3
Adjusted EBITLowest14.036.0130.0232.5230.5
Adjustments to EBITNumber of Estimates77999
Adjustments to EBITHighest0.00.00.00.00.0
Adjustments to EBITAverage0.00.0-4.40.00.0
Adjustments to EBITConsensus (Median)-9.0-5.0-374.00.00.00.00.00.0
Adjustments to EBITLowest0.00.0-40.00.00.0
EBIT reportedNumber of Estimates77999
EBIT reportedHighest38.064.2237.5318.2351.0
EBIT reportedAverage25.451.4183.5277.4312.3
EBIT reportedConsensus (Median)135.0124.0-100.025.051.8182.8288.0336.3
EBIT reportedLowest14.036.0126.0232.5230.5
Net financials Number of Estimates77999
Net financials Highest-1.5-6.0-13.6-8.8-6.8
Net financials Average-8.3-9.7-37.9-33.6-30.4
Net financials Consensus (Median)-8.0-7.0-37.0-8.0-9.1-38.0-36.5-34.2
Net financials Lowest-16.0-16.0-61.7-53.0-50.9
Result before taxes reportedNumber of Estimates88999
Result before taxes reportedHighest36.561.0201.1283.0334.0
Result before taxes reportedAverage16.444.1145.6243.8281.9
Result before taxes reportedConsensus (Median)128.0119.0-133.013.543.7159.4245.0310.1
Result before taxes reportedLowest6.028.086.0181.2179.6
Adjusted result before taxesNumber of Estimates77999
Adjusted result before taxesHighest36.557.9201.1283.2334.2
Adjusted result before taxesAverage17.141.7150.1243.8281.9
Adjusted result before taxesConsensus (Median)136.0122.0237.014.039.4159.4245.0310.1
Adjusted result before taxesLowest6.028.092.0181.2179.6
Net income attributable to shareholders (cont operations)Number of Estimates77999
Net income attributable to shareholders (cont operations)Highest27.441.8151.0227.0268.0
Net income attributable to shareholders (cont operations)Average13.031.4111.5189.4218.7
Net income attributable to shareholders (cont operations)Consensus (Median)97.089.0-111.011.027.6119.5194.0231.0
Net income attributable to shareholders (cont operations)Lowest5.021.067.0145.0143.7
Adjusted net income attributable to shareholdersNumber of Estimates77999
Adjusted net income attributable to shareholdersHighest27.441.8151.0227.0268.0
Adjusted net income attributable to shareholdersAverage14.131.4116.6189.4218.7
Adjusted net income attributable to shareholdersConsensus (Median)106.094.0263.015.027.6119.5194.0231.0
Adjusted net income attributable to shareholdersLowest5.021.073.0145.0143.7
Average number of shares (in Mio)Number of Estimates77999
Average number of shares (in Mio)Highest433.8433.8433.8433.8433.8
Average number of shares (in Mio)Average433.8433.8433.8433.8433.8
Average number of shares (in Mio)Consensus (Median)439.5433.8435.1433.8433.8433.8433.8433.8
Average number of shares (in Mio)Lowest433.8433.8433.8433.8433.8
EPS reported based on cont operations (in Euro)Number of Estimates77999
EPS reported based on cont operations (in Euro)Highest0.060.100.350.520.62
EPS reported based on cont operations (in Euro)Average0.030.070.260.440.50
EPS reported based on cont operations (in Euro)Consensus (Median)0.220.21-0.260.030.060.280.450.53
EPS reported based on cont operations (in Euro)Lowest0.010.050.150.330.33
Adjusted EPS (in Euro)Number of Estimates88999
Adjusted EPS (in Euro)Highest0.060.110.350.520.62
Adjusted EPS (in Euro)Average0.030.080.270.440.50
Adjusted EPS (in Euro)Consensus (Median)0.240.220.610.030.080.280.450.53
Adjusted EPS (in Euro)Lowest0.010.050.170.330.33
Dividend per share (in Euro)Number of Estimates--999
Dividend per share (in Euro)Highest--0.300.340.46
Dividend per share (in Euro)Average--0.270.280.30
Dividend per share (in Euro)Consensus (Median)--0.26--0.270.280.29
Dividend per share (in Euro)Lowest--0.250.250.25
Europe total, Stainless steel deliveriesNumber of Estimates66777
Europe total, Stainless steel deliveriesHighest362.0390.91,452.51,551.41,566.9
Europe total, Stainless steel deliveriesAverage351.9365.81,421.91,482.81,498.2
Europe total, Stainless steel deliveriesConsensus (Median)369.0349.01,367.0351.7362.71,418.01,470.31,503.0
Europe total, Stainless steel deliveriesLowest339.5349.01,391.41,465.21,443.5
Europe total, SalesNumber of Estimates88999
Europe total, SalesHighest1,120.31,243.05,021.05,252.75,298.0
Europe total, SalesAverage1,113.61,168.24,609.94,901.94,915.0
Europe total, SalesConsensus (Median)1,444.01,275.04,818.01,115.51,174.34,571.04,855.74,901.7
Europe total, SalesLowest1,100.01,111.04,397.04,600.04,460.5
Europe, Adjusted EBITDANumber of Estimates88888
Europe, Adjusted EBITDAHighest38.081.0187.0317.0360.0
Europe, Adjusted EBITDAAverage16.945.5157.7248.6266.1
Europe, Adjusted EBITDAConsensus (Median)122.052.0148.012.745.2158.4252.4264.1
Europe, Adjusted EBITDALowest4.025.0125.0198.3206.4
Europe, Adjusted EBITNumber of Estimates66666
Europe, Adjusted EBITHighest5.022.491.6177.9182.3
Europe, Adjusted EBITAverage-10.69.041.7115.6137.4
Europe, Adjusted EBITConsensus (Median)88.026.029.0-11.412.138.7119.9155.0
Europe, Adjusted EBITLowest-23.0-5.14.861.466.1
Americas total, Stainless steel deliveriesNumber of Estimates66777
Americas total, Stainless steel deliveriesHighest146.3191.1693.8770.1777.8
Americas total, Stainless steel deliveriesAverage141.8155.3595.3632.0651.5
Americas total, Stainless steel deliveriesConsensus (Median)142.0147.0552.0142.2148.0583.2620.0639.0
Americas total, Stainless steel deliveriesLowest136.0143.0563.4588.6595.5
Americas total, SalesNumber of Estimates88999
Americas total, SalesHighest456.2483.91,862.02,064.82,138.5
Americas total, SalesAverage435.7448.51,768.11,820.81,886.4
Americas total, SalesConsensus (Median)498.0529.01,892.0431.3453.91,776.01,853.01,952.0
Americas total, SalesLowest410.0406.01,637.71,568.01,602.0
Americas, Adjusted EBITDANumber of Estimates88888
Americas, Adjusted EBITDAHighest64.867.1245.0236.3253.0
Americas, Adjusted EBITDAAverage49.149.1192.0176.8182.9
Americas, Adjusted EBITDAConsensus (Median)68.0110.0285.046.051.1185.2164.5173.5
Americas, Adjusted EBITDALowest40.030.0150.0139.0144.0
Americas, Adjusted EBITNumber of Estimates66666
Americas, Adjusted EBITHighest50.652.8183.6182.1201.5
Americas, Adjusted EBITAverage36.039.7138.9142.4145.4
Americas, Adjusted EBITConsensus (Median)51.094.0225.037.238.6138.3142.3140.3
Americas, Adjusted EBITLowest14.029.079.096.496.0
Ferrochrome total, ProductionNumber of Estimates66777
Ferrochrome total, ProductionHighest103.4106.0443.9503.5503.5
Ferrochrome total, ProductionAverage87.794.3381.2451.8465.6
Ferrochrome total, ProductionConsensus (Median)70.0118.0390.082.894.0370.0461.1468.0
Ferrochrome total, ProductionLowest78.078.0338.0400.0401.0
Ferrochrome total, SalesNumber of Estimates88999
Ferrochrome total, SalesHighest129.0120.0530.0711.0694.7
Ferrochrome total, SalesAverage112.1112.3469.5550.5558.4
Ferrochrome total, SalesConsensus (Median)99.0129.0467.0115.2114.5476.0521.0532.0
Ferrochrome total, SalesLowest86.093.3355.9430.3468.0
Ferrochrome, Adjusted EBITDANumber of Estimates88888
Ferrochrome, Adjusted EBITDAHighest25.026.0109.0115.0122.0
Ferrochrome, Adjusted EBITDAAverage17.119.582.090.7102.1
Ferrochrome, Adjusted EBITDAConsensus (Median)16.036.096.016.021.380.086.5100.0
Ferrochrome, Adjusted EBITDALowest8.03.063.574.580.0
Ferrochrome, Adjusted EBITNumber of Estimates66666
Ferrochrome, Adjusted EBITHighest13.515.065.0101.098.0
Ferrochrome, Adjusted EBITAverage7.59.936.751.263.4
Ferrochrome, Adjusted EBITConsensus (Median)5.024.044.08.09.942.549.568.2
Ferrochrome, Adjusted EBITLowest-0.71.310.411.521.7
Other operations & Eliminations Adjusted EBITDANumber of Estimates88888
Other operations & Eliminations Adjusted EBITDAHighest3.03.012.020.021.0
Other operations & Eliminations Adjusted EBITDAAverage-3.4-4.1-14.9-14.3-14.6
Other operations & Eliminations Adjusted EBITDAConsensus (Median)-2.0-8.0-12.0-3.5-5.3-18.0-17.5-17.5
Other operations & Eliminations Adjusted EBITDALowest-8.4-8.4-33.5-35.2-38.7
Other operations & Eliminations, Adjusted EBITNumber of Estimates66666
Other operations & Eliminations, Adjusted EBITHighest-3.0-3.0-12.0-12.0-12.0
Other operations & Eliminations, Adjusted EBITAverage-7.5-7.5-29.7-31.0-32.3
Other operations & Eliminations, Adjusted EBITConsensus (Median)-1.0-15.0-26.0-8.0-8.0-32.1-32.3-32.6
Other operations & Eliminations, Adjusted EBITLowest-12.0-12.0-48.1-53.3-58.9
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.