Sanoma Detailed Consensus >> Group
Last Update: 2021-02-15

KPI[EUR m]Q1 2020FY 2020Q1 2021 EFY 2021 EFY 2022 EFY 2023 E
Net salesNumber of Estimates6665
Net salesHighest223.81,259.01,286.01,321.0
Net salesAverage187.61,061.7207.11,236.71,263.71,298.8
Net salesMedian206.01,236.51,269.51,302.0
Net salesLowest190.01,221.01,217.01,274.0
Operational EBIT excl. PPANumber of Estimates6665
Operational EBIT excl. PPAHighest-6.6208.7227.7249.7
Operational EBIT excl. PPAAverage-8.4156.5-10.7193.9208.7224.6
Operational EBIT excl. PPAMedian-9.7190.3206.5220.0
Operational EBIT excl. PPALowest-16.2186.2195.2206.8
Operational EBIT excl. PPA margin in %Number of Estimates6665
Operational EBIT excl. PPA margin in %Highest-2.916.917.718.9
Operational EBIT excl. PPA margin in %Average-4.514.7-5.215.716.517.3
Operational EBIT excl. PPA margin in %Median-4.815.516.316.9
Operational EBIT excl. PPA margin in %Lowest-7.915.215.816.2
Items affecting comparabilityNumber of Estimates6665
Items affecting comparabilityHighest0.
Items affecting comparabilityAverage-4.1135.9-4.6-19.1-15.7-15.7
Items affecting comparabilityMedian-4.7-18.6-10.9-8.4
Items affecting comparabilityLowest-11.4-45.3-38.4-38.2
EBIT reportedNumber of Estimates6665
EBIT reportedHighest-14.0168.0183.2211.3
EBIT reportedAverage-17.0270.1-20.3154.7173.3189.9
EBIT reportedMedian-21.0156.8170.6190.6
EBIT reportedLowest-27.7134.4164.9175.0
Result before taxesNumber of Estimates5665
Result before taxesHighest-16.8161.0173.6202.1
Result before taxesAverage-17.7261.0-24.6141.4160.6176.6
Result before taxesMedian-24.5147.0162.3172.1
Result before taxesLowest-30.6117.0148.9161.8
Total resultNumber of Estimates5665
Total resultHighest-13.5126.0136.8159.4
Total resultAverage-12.4237.8-19.8110.2125.3137.7
Total resultMedian-19.6114.9126.4133.3
Total resultLowest-24.390.6115.6125.8
Net result (attributable to the holders of Parent company)Number of Estimates5665
Net result (attributable to the holders of Parent company)Highest-13.5125.0136.8159.4
Net result (attributable to the holders of Parent company)Average-12.1237.4-19.8110.0125.1137.7
Net result (attributable to the holders of Parent company)Median-19.6114.9126.4133.3
Net result (attributable to the holders of Parent company)Lowest-24.390.6115.6125.8
Number of shares outstanding (in million)Number of Estimates5665
Number of shares outstanding (in million)Highest163.0163.0163.0163.0
Number of shares outstanding (in million)Average163.1163.0163.0163.0163.0163.0
Number of shares outstanding (in million)Median163.0163.0163.0163.0
Number of shares outstanding (in million)Lowest163.0163.0163.0163.0
EPS reported (in Euro)Number of Estimates5665
EPS reported (in Euro)Highest-0.080.770.840.98
EPS reported (in Euro)Average-0.081.46-0.120.670.770.84
EPS reported (in Euro)Median-0.120.700.780.82
EPS reported (in Euro)Lowest-0.150.560.710.77
Operational EPS (in Euro)Number of Estimates5665
Operational EPS (in Euro)Highest-0.070.910.991.03
Operational EPS (in Euro)Average-0.050.58-0.090.790.860.94
Operational EPS (in Euro)Median-0.080.790.861.00
Operational EPS (in Euro)Lowest-0.120.670.760.80
DPS (in Euro)Number of Estimates-665
DPS (in Euro)Highest-0.550.580.60
DPS (in Euro)Average-0.52-0.540.570.59
DPS (in Euro)Median-0.540.560.58
DPS (in Euro)Lowest-0.540.560.58
Cash flow from operationsNumber of Estimates-665
Cash flow from operationsHighest-325.0336.0345.0
Cash flow from operationsAverage-50.4137.4-237.7248.0287.6
Cash flow from operationsMedian-244.0261.5326.0
Cash flow from operationsLowest-119.0121.0213.0
Cash CAPEXNumber of Estimates-665
Cash CAPEXHighest--45.0-45.0-55.0
Cash CAPEXAverage-9.8-42.5--95.0-97.4-109.7
Cash CAPEXMedian--96.0-96.0-137.0
Cash CAPEXLowest--145.0-153.0-155.0
Free cash flow Number of Estimates-665
Free cash flow Highest-184.0193.0200.0
Free cash flow Average-60.294.8-157.7165.6177.9
Free cash flow Median-156.5164.5172.0
Free cash flow Lowest-141.0150.6156.4
Net debtNumber of Estimates-664
Net debtHighest-820.0778.0731.0
Net debtAverage-660.7-634.9576.2537.0
Net debtMedian-610.0548.5499.0
Net debtLowest-569.6474.2419.0

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.