Sanofi Detailed Consensus >> Business P&L
Last Update: 2021-01-22

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 Estimates18181818181818
Net salesHighest9,69936,35838,34640,93642,36944,84048,571
Net salesConsensus (Mean)9,60836,1269,33735,99637,00638,93939,83441,13642,945
Net salesLowest9,07235,73136,06938,00838,37538,82139,930
Other revenuesNumber of Estimates18181818181818
Other revenuesHighest5771,5511,6201,7061,8021,8741,952
Other revenuesConsensus (Mean)4091,5054091,3831,4611,5131,5521,5921,633
Other revenuesLowest2921,2661,3021,3371,3731,4101,391
Cost of salesNumber of Estimates18181818181818
Cost of salesHighest-3,135-11,801-11,542-11,972-12,071-11,765-11,973
Cost of salesConsensus (Mean)-3,457-11,973-3,334-12,000-12,129-12,471-12,687-12,941-13,396
Cost of salesLowest-3,701-12,367-12,577-13,137-13,555-14,027-14,855
Gross ProfitNumber of Estimates18181818181818
Gross ProfitHighest6,64325,61027,23729,37930,45432,51835,489
Gross ProfitConsensus (Mean)6,56025,6586,41325,38026,33827,98128,69829,78731,182
Gross ProfitLowest6,16925,13625,51226,99827,46728,07628,777
- as % of net sales (gross margin)Number of Estimates18181818181818
- as % of net sales (gross margin)Highest70.270.971.972.473.074.674.7
- as % of net sales (gross margin)Consensus (Mean)68.371.068.770.571.271.972.072.472.6
- as % of net sales (gross margin)Lowest66.670.069.870.870.670.570.2
R&D expensesNumber of Estimates18181818181818
R&D expensesHighest-1,440-5,453-5,344-5,422-5,433-5,417-5,371
R&D expensesConsensus (Mean)-1,686-6,018-1,650-5,663-5,674-5,727-5,760-5,802-5,878
R&D expensesLowest-1,770-5,783-5,817-5,936-6,078-6,200-6,324
SG&A expensesNumber of Estimates18181818181818
SG&A expensesHighest-2,465-9,254-8,603-8,440-8,390-8,389-8,361
SG&A expensesConsensus (Mean)-2,737-9,883-2,612-9,401-9,120-9,083-9,078-9,138-9,270
SG&A expensesLowest-2,796-9,585-9,420-9,402-9,629-9,934-10,491
Other current operating income/expenseNumber of Estimates18181818181818
Other current operating income/expenseHighest-159-596-832-1,080-1,430-1,772-2,184
Other current operating income/expenseConsensus (Mean)-70-382-260-697-1,278-1,701-2,081-2,413-2,677
Other current operating income/expenseLowest-383-820-1,725-2,241-2,638-2,984-3,265
Share of profit/loss of associatesNumber of Estimates18181818181818
Share of profit/loss of associatesHighest183060618096106
Share of profit/loss of associatesConsensus (Mean)-1395171920212222
Share of profit/loss of associatesLowest-8400000
Net income attributable to non-controlling interestsNumber of Estimates18181818181818
Net income attributable to non-controlling interestsHighest1-29-25-21-18-16-14
Net income attributable to non-controlling interestsConsensus (Mean)-8-35-8-38-37-36-36-36-36
Net income attributable to non-controlling interestsLowest-19-49-49-49-49-49-49
Business operating incomeNumber of Estimates18181818181818
Business operating incomeHighest2,0339,74310,97512,42712,99814,39916,218
Business operating incomeConsensus (Mean)2,0469,3491,8889,59810,24911,45311,76412,42113,344
Business operating incomeLowest1,7489,4589,66710,51510,33810,50010,592
- as % of net sales (operating margin)Number of Estimates18181818181818
- as % of net sales (operating margin)Highest22.427.328.630.430.932.133.4
- as % of net sales (operating margin)Consensus (Mean)21.325.920.226.727.729.429.530.231.0
- as % of net sales (operating margin)Lowest18.026.026.727.626.626.426.1
Financial income & expenseNumber of Estimates18181818181818
Financial income & expenseHighest-30-273-157-114-5515122
Financial income & expenseConsensus (Mean)-73-303-71-314-276-245-209-177-145
Financial income & expenseLowest-101-344-416-402-386-387-398
- % tax rateNumber of Estimates18181818181818
- % tax rateHighest-19.9-21.6-21.5-20.6-20.5-20.5-20.3
- % tax rateConsensus (Mean)-22.0-22.0-22.0-22.0-22.0-21.9-21.9-21.9-21.9
- % tax rateLowest-24.5-22.5-22.0-22.0-22.0-22.0-22.0
Business net incomeNumber of Estimates18181818181818
Business net incomeHighest1,5267,3468,3149,5069,98011,11412,552
Business net incomeConsensus (Mean)1,5347,0501,4167,2367,7798,7499,0219,56010,307
Business net incomeLowest1,2967,1167,3718,0457,9508,0918,185
- as % of net sales (net profit margin)Number of Estimates18181818181818
- as % of net sales (net profit margin)Highest16.820.621.723.323.824.825.8
- as % of net sales (net profit margin)Consensus (Mean)16.019.515.220.121.022.522.623.224.0
- as % of net sales (net profit margin)Lowest13.419.620.321.120.520.320.2
Number of sharesNumber of Estimates17181818181818
Number of sharesHighest1,2601,2571,2581,2631,2681,2731,278
Number of sharesConsensus (Mean)1,2531,2501,2561,2541,2541,2531,2531,2531,253
Number of sharesLowest1,2521,2501,2471,2471,2431,2391,234
Business EPS (in EUR)Number of Estimates18181818181818
Business EPS (in EUR)Highest1.245.886.647.597.978.8710.02
Business EPS (in EUR)Consensus (Mean)1.225.641.135.776.216.997.207.648.24
Business EPS (in EUR)Lowest1.045.685.866.376.306.366.41
Dividend Per Share (in EUR)Number of Estimates-161616161616
Dividend Per Share (in EUR)Highest-3.293.473.884.104.374.78
Dividend Per Share (in EUR)Consensus (Mean)-3.15-3.203.303.513.673.823.99
Dividend Per Share (in EUR)Lowest-3.103.183.323.393.463.53
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.