Sanofi Detailed Consensus >> Business P&L
Last Update: 2020-11-23

Please note: The P&L and the divisions show the restated Q4 2019 and FY 2019 numbers, including the sale of the equity investment in Regeneron.


KPI[EUR m]Q4 2019FY 2019Q4 2020 EFY 2020 EFY 2021 EFY 2022 EFY 2023 EFY 2024 EFY 2025 E
Net salesNumber of Estimates13131313121212
Net salesHighest9,78236,44138,41741,20341,43443,10245,285
Net salesConsensus (Mean)9,60836,1269,40536,06437,44939,41040,19641,40743,148
Net salesLowest8,90235,56136,71938,41938,74439,28439,930
Other revenuesNumber of Estimates12121212121212
Other revenuesHighest5791,5531,6261,7061,8021,8741,960
Other revenuesConsensus (Mean)4091,5054031,3771,4631,5101,5521,5941,663
Other revenuesLowest2951,2691,3021,3371,3551,3551,448
Cost of salesNumber of Estimates12121212121212
Cost of salesHighest-3,135-11,801-11,762-12,035-12,153-11,765-11,973
Cost of salesConsensus (Mean)-3,457-11,973-3,364-12,030-12,153-12,479-12,700-12,919-13,363
Cost of salesLowest-3,701-12,367-12,494-12,987-13,349-13,819-14,441
Gross ProfitNumber of Estimates12121212121212
Gross ProfitHighest6,68125,64827,22229,03330,19031,56833,317
Gross ProfitConsensus (Mean)6,56025,6586,48625,45326,68028,29129,04830,08231,447
Gross ProfitLowest6,26025,22726,22827,66428,14228,62129,809
- as % of net sales (gross margin)Number of Estimates12121212121212
- as % of net sales (gross margin)Highest70.070.871.872.573.074.674.7
- as % of net sales (gross margin)Consensus (Mean)68.371.068.770.571.472.172.372.772.9
- as % of net sales (gross margin)Lowest67.370.170.871.571.271.170.9
R&D expensesNumber of Estimates12121212121212
R&D expensesHighest-1,535-5,548-5,497-5,503-5,455-5,417-5,371
R&D expensesConsensus (Mean)-1,686-6,018-1,668-5,681-5,749-5,792-5,832-5,878-5,956
R&D expensesLowest-1,793-5,806-5,945-6,093-6,227-6,352-6,479
SG&A expensesNumber of Estimates12121212121212
SG&A expensesHighest-2,412-9,201-8,612-8,542-8,496-8,491-8,468
SG&A expensesConsensus (Mean)-2,737-9,883-2,628-9,417-9,210-9,134-9,117-9,142-9,251
SG&A expensesLowest-2,877-9,666-9,633-9,601-9,648-9,785-10,065
Other current operating income/expenseNumber of Estimates12121212121212
Other current operating income/expenseHighest-151-588-967-1,376-1,686-1,951-2,215
Other current operating income/expenseConsensus (Mean)-70-382-267-704-1,347-1,818-2,217-2,563-2,820
Other current operating income/expenseLowest-404-841-1,725-2,241-2,638-2,984-3,265
Share of profit/loss of associatesNumber of Estimates12121212121212
Share of profit/loss of associatesHighest486060618096106
Share of profit/loss of associatesConsensus (Mean)-13913252426272930
Share of profit/loss of associatesLowest01200000
Net income attributable to non-controlling interestsNumber of Estimates12121212121212
Net income attributable to non-controlling interestsHighest1-29-25-21-18-16-14
Net income attributable to non-controlling interestsConsensus (Mean)-8-35-10-40-39-38-38-37-37
Net income attributable to non-controlling interestsLowest-20-50-50-51-52-54-56
Business operating incomeNumber of Estimates13131313121212
Business operating incomeHighest2,1439,85310,95012,46612,68213,44114,646
Business operating incomeConsensus (Mean)2,0469,3491,9249,63410,40511,60611,87312,49213,413
Business operating incomeLowest1,7219,4319,80210,52310,34510,61911,767
- as % of net sales (operating margin)Number of Estimates13131313121212
- as % of net sales (operating margin)Highest22.427.328.730.330.932.132.6
- as % of net sales (operating margin)Consensus (Mean)21.325.920.526.727.829.429.530.231.1
- as % of net sales (operating margin)Lowest17.625.926.727.426.626.928.6
Financial income & expenseNumber of Estimates12121212121212
Financial income & expenseHighest-47-290-157-114-78-387
Financial income & expenseConsensus (Mean)-73-303-72-315-280-249-217-180-148
Financial income & expenseLowest-98-341-414-400-385-372-361
- % tax rateNumber of Estimates12121212121212
- % tax rateHighest-19.9-21.6-21.4-20.6-20.5-20.4-20.3
- % tax rateConsensus (Mean)-22.0-22.0-21.8-22.0-21.9-21.9-21.9-21.9-21.8
- % tax rateLowest-23.4-22.3-22.0-22.0-22.0-22.0-22.0
Business net incomeNumber of Estimates12121212121212
Business net incomeHighest1,6167,4368,2099,4049,91810,60511,612
Business net incomeConsensus (Mean)1,5347,0501,4507,2707,8658,8169,1069,62010,372
Business net incomeLowest1,2967,1167,4848,0827,9548,1799,087
- as % of net sales (net profit margin)Number of Estimates12121212121212
- as % of net sales (net profit margin)Highest16.820.621.623.423.924.725.7
- as % of net sales (net profit margin)Consensus (Mean)16.019.515.420.121.022.422.623.224.0
- as % of net sales (net profit margin)Lowest13.419.620.421.020.520.822.1
Number of sharesNumber of Estimates12121212121212
Number of sharesHighest1,2601,2571,2571,2581,2601,2621,264
Number of sharesConsensus (Mean)1,2531,2501,2561,2541,2541,2531,2531,2521,252
Number of sharesLowest1,2501,2501,2471,2471,2441,2391,234
Business EPS (in EUR)Number of Estimates13131313131313
Business EPS (in EUR)Highest1.295.936.637.577.908.449.24
Business EPS (in EUR)Consensus (Mean)1.225.641.165.806.317.087.317.728.29
Business EPS (in EUR)Lowest1.045.685.966.446.336.517.24
Dividend Per Share (in EUR)Number of Estimates-131313121212
Dividend Per Share (in EUR)Highest-3.293.473.974.194.474.90
Dividend Per Share (in EUR)Consensus (Mean)-3.15-3.193.323.573.743.904.11
Dividend Per Share (in EUR)Lowest-3.073.223.323.393.463.53
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.