Rheinmetall Detailed Consensus >> All
Last Update: 2019-11-29

KPI[EUR m]Q4 2018FY 2018Q4 2019 EFY 2019 EFY 2020 EFY 2021 E
SalesNumber of Estimates16161614
SalesHighest2,001.46,296.46,578.07,241.0
SalesConsensus1,984.06,148.01,969.16,264.06,503.56,883.2
SalesMedian1,973.06,268.06,514.96,879.7
SalesLowest1,931.46,226.46,413.06,662.0
EBITDA reportedNumber of Estimates14141412
EBITDA reportedHighest359.0832.0838.4916.6
EBITDA reportedConsensus340.0836.0307.7780.7799.3869.6
EBITDA reportedMedian302.0775.0800.2859.0
EBITDA reportedLowest285.5758.5750.0827.2
EBIT reportedNumber of Estimates16161614
EBIT reportedHighest231.0500.0532.0606.0
EBIT reportedConsensus245.0518.0225.6494.6498.7558.1
EBIT reportedMedian226.7495.7498.2560.3
EBIT reportedLowest213.2482.2472.3518.0
Non-recurring itemsNumber of Estimates16161614
Non-recurring itemsHighest0.07.02.02.0
Non-recurring itemsConsensus5.026.00.07.00.10.1
Non-recurring itemsMedian0.07.00.00.0
Non-recurring itemsLowest0.07.00.00.0
Operating earningsNumber of Estimates16161614
Operating earningsHighest231.0493.0532.0606.0
Operating earningsConsensus240.0492.0225.6487.6498.6558.0
Operating earningsMedian226.7488.7498.2559.3
Operating earningsLowest213.2475.2472.3518.0
EBTNumber of Estimates14141413
EBTHighest230.0465.0496.0571.0
EBTConsensus241.0485.0221.9456.8461.4522.7
EBTMedian222.6457.6459.8521.0
EBTLowest208.2443.2436.0488.6
Net income before minoritiesNumber of Estimates13131313
Net income before minoritiesHighest164.8334.8355.0411.0
Net income before minoritiesConsensus177.0354.0161.8331.8335.4378.8
Net income before minoritiesMedian163.0333.0335.0381.0
Net income before minoritiesLowest153.5323.5314.0354.0
Net income after minoritiesNumber of Estimates16161614
Net income after minoritiesHighest156.0318.0340.0394.0
Net income after minoritiesConsensus151.0305.0137.1299.1305.4347.5
Net income after minoritiesMedian138.0300.0305.7347.8
Net income after minoritiesLowest122.5284.5276.0309.0
Earnings per share reportedNumber of Estimates16161614
Earnings per share reportedHighest3.587.357.809.04
Earnings per share reportedConsensus3.517.103.196.967.118.09
Earnings per share reportedMedian3.237.007.148.11
Earnings per share reportedLowest2.856.626.437.20
Earnings per share adjustedNumber of Estimates16161614
Earnings per share adjustedHighest3.587.197.809.04
Earnings per share adjustedConsensus3.486.583.196.807.118.08
Earnings per share adjustedMedian3.226.837.148.11
Earnings per share adjustedLowest2.856.466.437.20
Dividend per shareNumber of Estimates-161614
Dividend per shareHighest-2.402.803.25
Dividend per shareConsensus-2.10-2.232.382.73
Dividend per shareMedian-2.202.412.70
Dividend per shareLowest-2.102.102.36
CapexNumber of Estimates-131313
CapexHighest--273.5-282.5-270.0
CapexConsensus-110.0-277.0--331.4-345.0-328.4
CapexMedian--302.5-340.0-340.0
CapexLowest--479.0-425.1-389.0
Sales DefenceNumber of Estimates12121212
Sales DefenceHighest1,348.03,546.03,813.94,309.0
Sales DefenceConsensus1,255.03,221.01,321.93,519.93,744.14,077.0
Sales DefenceMedian1,321.03,519.03,752.54,055.5
Sales DefenceLowest1,302.43,500.43,641.03,905.0
Operating earnings DefenceNumber of Estimates12121212
Operating earnings DefenceHighest210.0343.0382.0420.9
Operating earnings DefenceConsensus179.0252.0203.2336.4358.0399.6
Operating earnings DefenceMedian203.5337.0355.0399.5
Operating earnings DefenceLowest194.3327.3340.0375.0
Operating earnings margin DefenceNumber of Estimates12121212
Operating earnings margin DefenceHighest15.69.710.110.3
Operating earnings margin DefenceConsensus14.37.915.49.69.69.8
Operating earnings margin DefenceMedian15.59.69.59.8
Operating earnings margin DefenceLowest14.89.39.29.4
EBIT DefenceNumber of Estimates12121212
EBIT DefenceHighest210.0341.0382.0420.9
EBIT DefenceConsensus181.0247.0203.4334.6358.0399.6
EBIT DefenceMedian203.5335.0355.0399.5
EBIT DefenceLowest194.3325.3340.0375.0
EBIT margin DefenceNumber of Estimates12121212
EBIT margin DefenceHighest15.69.610.110.3
EBIT margin DefenceConsensus14.47.715.49.59.69.8
EBIT margin DefenceMedian15.59.59.59.8
EBIT margin DefenceLowest14.89.39.29.4
Sales AutomotiveNumber of Estimates12121212
Sales AutomotiveHighest676.42,776.42,800.02,932.0
Sales AutomotiveConsensus731.02,930.0642.82,742.72,751.02,809.7
Sales AutomotiveMedian629.92,729.92,766.92,816.8
Sales AutomotiveLowest620.02,720.02,670.02,697.0
Operating earnings AutomotiveNumber of Estimates12121212
Operating earnings AutomotiveHighest36.9181.9197.0226.0
Operating earnings AutomotiveConsensus69.0262.033.5178.3164.5186.0
Operating earnings AutomotiveMedian34.0178.0164.1186.4
Operating earnings AutomotiveLowest28.6173.6145.0163.8
Operating earnings margin AutomotiveNumber of Estimates12121212
Operating earnings margin AutomotiveHighest5.66.67.17.7
Operating earnings margin AutomotiveConsensus9.48.95.26.56.06.6
Operating earnings margin AutomotiveMedian5.26.55.96.6
Operating earnings margin AutomotiveLowest4.56.45.25.9
EBIT AutomotiveNumber of Estimates12121212
EBIT AutomotiveHighest36.9183.9197.0226.0
EBIT AutomotiveConsensus72.0265.033.3180.1164.5186.1
EBIT AutomotiveMedian33.5180.0164.1186.4
EBIT AutomotiveLowest28.6175.6145.0163.8
EBIT margin AutomotiveNumber of Estimates12121212
EBIT margin AutomotiveHighest5.56.67.17.7
EBIT margin AutomotiveConsensus9.89.05.26.66.06.6
EBIT margin AutomotiveMedian5.26.65.96.6
EBIT margin AutomotiveLowest4.56.45.25.9
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.