Renk Detailed Consensus >> Group
Consensus as of: 2025-05-08

KPI[EUR m]Q1 2024Q2 2024Q3 2024Q4 2024FY 2024Q1 2025 EQ2 2025 EQ3 2025 EQ4 2025 EFY 2025 EFY 2026 EFY 2027 E
Group order intakeNumber of Estimates11555999
Group order intakeHighest580.0460.5425.0583.11,861.52,042.32,461.4
Group order intakeConsensus (Mean)208.0419.0230.0584.01,442.0500.8378.2381.5477.71,671.61,912.32,184.6
Group order intakeMedian510.3409.4399.5544.11,652.01,923.02,159.1
Group order intakeLowest345.0233.8272.1250.01,552.41,722.71,976.2
VMS order intakeNumber of Estimates10555888
VMS order intakeHighest470.0365.2300.0456.51,279.21,522.51,827.0
VMS order intakeConsensus (Mean)79.0332.0138.0467.01,015.0350.3251.3253.9338.81,130.71,336.21,571.6
VMS order intakeMedian361.5256.6271.2376.41,109.71,333.81,531.5
VMS order intakeLowest215.3121.6171.5150.01,005.01,116.41,334.0
M&I order intakeNumber of Estimates10555888
M&I order intakeHighest168.8113.7104.0134.3504.0505.1496.8
M&I order intakeConsensus (Mean)98.059.059.092.0307.0112.690.090.2104.9404.7427.9453.9
M&I order intakeMedian107.290.095.6107.2413.2442.8481.2
M&I order intakeLowest80.064.964.255.0331.9358.4387.1
Slide Bearings order intakeNumber of Estimates10555888
Slide Bearings order intakeHighest42.646.841.445.0165.0171.8181.1
Slide Bearings order intakeConsensus (Mean)39.031.036.026.0133.035.738.939.936.2150.3160.3170.0
Slide Bearings order intakeMedian34.938.840.236.7149.6159.1169.4
Slide Bearings order intakeLowest30.034.136.929.1139.3147.7155.1
Others/reconciliation order intakeNumber of Estimates8555888
Others/reconciliation order intakeHighest0.00.30.00.30.00.00.0
Others/reconciliation order intakeConsensus (Mean)-7.0-2.0-2.0-1.0-13.0-5.6-2.1-2.6-2.3-11.7-12.7-13.6
Others/reconciliation order intakeMedian-5.8-2.5-2.9-2.3-15.0-16.0-16.0
Others/reconciliation order intakeLowest-11.9-4.6-4.1-5.6-18.8-20.7-21.8
Group revenueNumber of Estimates11555111111
Group revenueHighest289.0341.7333.1481.51,410.31,708.12,050.8
Group revenueConsensus (Mean)238.0273.0268.0362.01,141.0279.2326.6319.9422.71,340.31,572.11,850.9
Group revenueMedian279.9327.4323.5423.41,331.81,561.51,850.0
Group revenueLowest271.0311.6296.5381.01,307.21,495.81,720.0
VMS revenueNumber of Estimates11555111111
VMS revenueHighest188.0205.1220.1345.8908.71,135.91,419.8
VMS revenueConsensus (Mean)134.0160.0169.0235.0699.0173.6195.8203.6285.9845.21,023.01,252.2
VMS revenueMedian174.8194.4206.6285.5839.01,011.61,258.9
VMS revenueLowest164.0190.1178.0240.0786.0903.01,082.0
M&I revenueNumber of Estimates11555111111
M&I revenueHighest89.5112.987.6123.8382.0450.0488.5
M&I revenueConsensus (Mean)79.083.070.098.0330.078.697.784.6106.8370.6416.0455.5
M&I revenueMedian80.194.885.3105.8371.9407.8451.0
M&I revenueLowest69.088.079.789.4356.2396.0427.1
Slide Bearings revenueNumber of Estimates11555111111
Slide Bearings revenueHighest32.142.537.636.4140.2156.2173.9
Slide Bearings revenueConsensus (Mean)29.032.031.033.0125.031.036.834.634.3136.6148.9161.2
Slide Bearings revenueMedian31.135.334.235.6137.0151.0164.6
Slide Bearings revenueLowest29.034.933.328.0132.0140.0148.6
Others/reconciliation revenueNumber of Estimates11555111111
Others/reconciliation revenueHighest-3.0-3.3-2.3-3.315.2-11.2-13.1
Others/reconciliation revenueConsensus (Mean)-4.0-3.0-2.0-4.0-13.0-4.0-3.8-3.0-4.3-12.0-15.8-18.1
Others/reconciliation revenueMedian-4.0-3.8-2.5-4.3-14.5-16.0-19.1
Others/reconciliation revenueLowest-5.0-4.3-4.3-5.0-17.0-19.0-21.0
Group adjusted EBITNumber of Estimates11555111111
Group adjusted EBITHighest42.051.455.4138.0249.2317.2397.8
Group adjusted EBITConsensus (Mean)28.041.043.077.0189.036.444.047.3101.1230.2282.3347.4
Group adjusted EBITMedian36.148.948.999.2232.0278.0342.6
Group adjusted EBITLowest30.222.932.666.4190.0257.0318.8
VMS adj. EBITNumber of Estimates11555111111
VMS adj. EBITHighest34.039.044.0105.6191.9248.7319.7
VMS adj. EBITConsensus (Mean)20.026.031.063.0140.028.331.536.482.3175.9220.6279.5
VMS adj. EBITMedian27.934.238.980.9176.1220.0285.2
VMS adj. EBITLowest24.915.524.657.6157.0187.0238.0
M&I adj. EBITNumber of Estimates11555111111
M&I adj. EBITHighest7.213.510.626.946.056.057.4
M&I adj. EBITConsensus (Mean)5.011.07.012.035.05.510.88.316.740.846.951.2
M&I adj. EBITMedian5.512.58.715.041.146.651.2
M&I adj. EBITLowest4.04.54.312.537.441.543.6
Slide Bearings adj. EBITNumber of Estimates11555111111
Slide Bearings adj. EBITHighest5.76.95.88.427.030.033.0
Slide Bearings adj. EBITConsensus (Mean)5.06.05.05.021.05.36.35.66.623.826.028.3
Slide Bearings adj. EBITMedian5.36.45.76.223.826.228.3
Slide Bearings adj. EBITLowest4.85.05.25.822.023.925.3
Others/reconciliation adj. EBITNumber of Estimates11555111111
Others/reconciliation adj. EBITHighest-1.0-1.71.4-1.71.1-2.7-6.6
Others/reconciliation adj. EBITConsensus (Mean)-1.0-3.00.0-3.0-7.0-2.7-4.6-3.0-4.5-10.4-11.3-11.7
Others/reconciliation adj. EBITMedian-2.0-2.6-1.4-2.8-7.7-8.5-9.0
Others/reconciliation adj. EBITLowest-12.0-12.0-12.0-12.0-48.0-46.0-40.0
Adjusted Net IncomeNumber of Estimates9555999
Adjusted Net IncomeHighest25.640.938.494.2199.1261.2329.1
Adjusted Net IncomeConsensus (Mean)8.821.413.659.3103.118.528.927.570.3143.9186.2239.7
Adjusted Net IncomeMedian16.627.525.675.4138.4175.7232.3
Adjusted Net IncomeLowest10.820.718.239.5105.0151.9206.5
DPSNumber of Estimates----10109
DPSHighest----0.720.951.21
DPSConsensus (Mean)----0.42----0.580.750.95
DPSMedian----0.580.760.95
DPSLowest----0.480.610.74
Free Cash FlowNumber of Estimates----10109
Free Cash FlowHighest----153.0180.5225.7
Free Cash FlowConsensus (Mean)0.1-7.63.391.687.4----106.0144.0174.1
Free Cash FlowMedian----102.6141.0183.3
Free Cash FlowLowest----72.6111.5119.3
Net working capitalNumber of Estimates----10109
Net working capitalHighest----354.8407.1477.8
Net working capitalConsensus (Mean)246.0280.0302.0284.0284.0----330.6372.8417.7
Net working capitalMedian----330.1372.2404.1
Net working capitalLowest----307.5344.4374.4
Net debtNumber of Estimates----101010
Net debtHighest----351.2293.9248.5
Net debtConsensus (Mean)430.3442.0466.0375.0375.0----314.5239.5136.1
Net debtMedian----314.6244.6144.7
Net debtLowest----259.4177.529.8
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.