Rheinmetall Detailed Consensus >> All
Last Update: 2020-02-13

KPI[EUR m]Q4 2018FY 2018Q4 2019 EFY 2019 EFY 2020 EFY 2021 E
SalesNumber of Estimates19191716
SalesHighest2,013.56,308.56,559.66,944.2
SalesConsensus1,984.06,148.01,969.36,264.36,476.36,835.3
SalesMedian1,976.06,270.06,473.36,859.8
SalesLowest1,940.06,235.06,397.06,662.0
EBITDA reportedNumber of Estimates14141313
EBITDA reportedHighest328.3801.3823.0902.3
EBITDA reportedConsensus340.0836.0306.8779.8788.6856.2
EBITDA reportedMedian306.5779.5788.1855.0
EBITDA reportedLowest285.0758.0751.0827.2
EBIT reportedNumber of Estimates19191716
EBIT reportedHighest235.0504.0515.3590.3
EBIT reportedConsensus245.0518.0226.7495.7491.7555.7
EBIT reportedMedian228.0497.0492.6555.2
EBIT reportedLowest211.4480.4465.0510.0
Non-recurring itemsNumber of Estimates19191716
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 Estimates19191716
Operating earningsHighest235.0497.0513.3590.3
Operating earningsConsensus240.0492.0226.7488.7491.6555.6
Operating earningsMedian228.0490.0492.6555.2
Operating earningsLowest211.4473.4465.0510.0
EBTNumber of Estimates18181716
EBTHighest230.0465.0483.3554.7
EBTConsensus241.0485.0222.4457.4454.6520.0
EBTMedian223.1458.1456.0520.5
EBTLowest207.1442.1427.0483.4
Net income before minoritiesNumber of Estimates16161515
Net income before minoritiesHighest169.0339.0353.6399.4
Net income before minoritiesConsensus177.0354.0162.8332.9330.7378.2
Net income before minoritiesMedian163.2333.4332.9383.0
Net income before minoritiesLowest152.7322.7308.0353.0
Net income after minoritiesNumber of Estimates18181716
Net income after minoritiesHighest155.0317.0318.6372.6
Net income after minoritiesConsensus151.0305.0138.7300.8299.2343.7
Net income after minoritiesMedian139.6301.6300.1345.1
Net income after minoritiesLowest122.7284.7276.0309.0
Earnings per share reportedNumber of Estimates19191716
Earnings per share reportedHighest3.587.357.558.67
Earnings per share reportedConsensus3.517.103.237.006.968.00
Earnings per share reportedMedian3.277.046.998.07
Earnings per share reportedLowest2.866.636.437.20
Earnings per share adjustedNumber of Estimates19191716
Earnings per share adjustedHighest3.587.197.508.67
Earnings per share adjustedConsensus3.486.583.236.846.968.00
Earnings per share adjustedMedian3.276.886.998.07
Earnings per share adjustedLowest2.856.466.437.20
Dividend per shareNumber of Estimates-181615
Dividend per shareHighest-2.402.803.25
Dividend per shareConsensus-2.10-2.222.322.69
Dividend per shareMedian-2.202.292.70
Dividend per shareLowest-2.102.102.22
CapexNumber of Estimates-161414
CapexHighest--261.7-282.5-290.0
CapexConsensus-110.0-277.0--317.8-336.2-330.4
CapexMedian--298.6-328.0-315.7
CapexLowest--479.0-425.1-403.7
Sales DefenceNumber of Estimates18181412
Sales DefenceHighest1,364.03,562.03,813.94,150.0
Sales DefenceConsensus1,255.03,221.01,324.43,522.43,754.64,063.3
Sales DefenceMedian1,322.03,520.03,758.04,077.0
Sales DefenceLowest1,302.03,500.03,685.03,905.0
Operating earnings DefenceNumber of Estimates18181412
Operating earnings DefenceHighest212.7345.7378.1426.8
Operating earnings DefenceConsensus179.0252.0205.0338.2359.8402.9
Operating earnings DefenceMedian205.0338.0358.7404.5
Operating earnings DefenceLowest199.0332.0340.0375.0
Operating earnings margin DefenceNumber of Estimates18181412
Operating earnings margin DefenceHighest16.09.810.010.3
Operating earnings margin DefenceConsensus14.37.915.59.69.69.9
Operating earnings margin DefenceMedian15.49.69.510.0
Operating earnings margin DefenceLowest15.19.59.29.4
EBIT DefenceNumber of Estimates18181412
EBIT DefenceHighest212.7343.7378.1426.8
EBIT DefenceConsensus181.0247.0205.2336.4359.8402.9
EBIT DefenceMedian205.0336.0358.7404.5
EBIT DefenceLowest199.0330.0340.0375.0
EBIT margin DefenceNumber of Estimates18181412
EBIT margin DefenceHighest16.09.710.010.3
EBIT margin DefenceConsensus14.47.715.59.59.69.9
EBIT margin DefenceMedian15.49.59.510.0
EBIT margin DefenceLowest15.29.49.29.4
Sales AutomotiveNumber of Estimates18181412
Sales AutomotiveHighest665.02,765.02,800.02,878.0
Sales AutomotiveConsensus731.02,930.0641.62,741.42,724.22,782.9
Sales AutomotiveMedian640.02,739.52,725.32,769.3
Sales AutomotiveLowest620.02,720.02,641.02,669.6
Operating earnings AutomotiveNumber of Estimates18181412
Operating earnings AutomotiveHighest36.9181.9172.4192.0
Operating earnings AutomotiveConsensus69.0262.033.3178.6156.2182.4
Operating earnings AutomotiveMedian34.0179.0159.0183.2
Operating earnings AutomotiveLowest24.7169.7133.0170.9
Operating earnings margin AutomotiveNumber of Estimates18181412
Operating earnings margin AutomotiveHighest5.66.66.47.0
Operating earnings margin AutomotiveConsensus9.48.95.26.55.76.6
Operating earnings margin AutomotiveMedian5.36.55.86.6
Operating earnings margin AutomotiveLowest3.96.25.06.2
EBIT AutomotiveNumber of Estimates18181412
EBIT AutomotiveHighest36.9183.9172.4192.0
EBIT AutomotiveConsensus72.0265.033.2180.0156.2182.4
EBIT AutomotiveMedian33.5180.0158.7183.2
EBIT AutomotiveLowest24.7171.7133.0171.0
EBIT margin AutomotiveNumber of Estimates18181412
EBIT margin AutomotiveHighest5.76.76.47.0
EBIT margin AutomotiveConsensus9.89.05.26.65.76.6
EBIT margin AutomotiveMedian5.36.65.86.6
EBIT margin AutomotiveLowest3.96.35.06.2
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.