Sanoma Detailed Consensus
Consensus as of: 2023-11-29 (Last Update: 2024-03-28)

KPI[EUR m]Q4 2022FY 2022Q4 2023 EFY 2023 EFY 2024 EFY 2025 E
Net salesNumber of Estimates7776
Net salesHighest259.81,399.21,409.01,413.0
Net salesAverage259.51,298.3253.51,393.11,384.81,392.9
Net salesMedian255.61,395.01,384.01,395.1
Net salesLowest247.31,386.71,363.71,366.3
Operational EBITDANumber of Estimates6666
Operational EBITDAHighest63.5394.0401.0415.0
Operational EBITDAAverage45.3355.426.8348.6367.5386.2
Operational EBITDAMedian20.4355.1373.7390.9
Operational EBITDALowest6.0276.0319.0350.0
Operational EBIT excl. PPANumber of Estimates7777
Operational EBIT excl. PPAHighest-25.1177.3194.5209.0
Operational EBIT excl. PPAAverage-2.3189.3-28.8174.0184.4198.9
Operational EBIT excl. PPAMedian-28.2174.2184.0202.5
Operational EBIT excl. PPALowest-34.4170.9177.1187.0
Operational EBIT excl. PPA margin in %Number of Estimates7777
Operational EBIT excl. PPA margin in %Highest-10.012.813.814.9
Operational EBIT excl. PPA margin in %Average-0.914.6-11.412.513.314.3
Operational EBIT excl. PPA margin in %Median-11.012.513.314.4
Operational EBIT excl. PPA margin in %Lowest-13.912.312.913.7
Items affecting comparabilityNumber of Estimates5544
Items affecting comparabilityHighest-1.0-69.1-36.0-7.0
Items affecting comparabilityAverage-8.0-37.9-5.3-73.3-41.0-10.9
Items affecting comparabilityMedian-6.0-74.0-41.5-10.7
Items affecting comparabilityLowest-8.0-76.0-45.0-15.0
Purchase price allocation adjustments and amortisations (PPAs)Number of Estimates5555
Purchase price allocation adjustments and amortisations (PPAs)Highest-9.2-40.5-36.3-30.0
Purchase price allocation adjustments and amortisations (PPAs)Average-10.5-39.3-10.4-41.4-41.3-38.3
Purchase price allocation adjustments and amortisations (PPAs)Median-10.5-41.8-41.8-41.8
Purchase price allocation adjustments and amortisations (PPAs)Lowest-11.8-42.0-44.5-43.0
EBIT reportedNumber of Estimates6655
EBIT reportedHighest-36.666.4110.0160.7
EBIT reportedAverage-20.8112.0-44.658.7104.2150.3
EBIT reportedMedian-44.958.2103.0149.0
EBIT reportedLowest-50.654.098.2145.7
Result before taxesNumber of Estimates7777
Result before taxesHighest-43.735.0103.0126.2
Result before taxesAverage-26.899.2-54.624.473.6118.3
Result before taxesMedian-56.322.670.0119.0
Result before taxesLowest-60.718.060.2108.0
Total resultNumber of Estimates5555
Total resultHighest-27.621.180.097.8
Total resultAverage-21.177.0-36.811.960.593.4
Total resultMedian-36.312.457.193.0
Total resultLowest-46.03.049.090.6
Net result (attributable to the holders of Parent company)Number of Estimates7777
Net result (attributable to the holders of Parent company)Highest-40.511.567.090.6
Net result (attributable to the holders of Parent company)Average-21.476.2-46.7-0.247.782.5
Net result (attributable to the holders of Parent company)Median-43.92.445.783.0
Net result (attributable to the holders of Parent company)Lowest-59.3-11.434.271.5
Number of shares outstanding (in million)Number of Estimates7777
Number of shares outstanding (in million)Highest163.1163.3163.3163.3
Number of shares outstanding (in million)Average163.2163.1163.1163.1163.1163.1
Number of shares outstanding (in million)Median163.1163.1163.1163.1
Number of shares outstanding (in million)Lowest163.1163.1163.1163.1
EPS reported (in Euro)Number of Estimates7777
EPS reported (in Euro)Highest-0.250.070.410.56
EPS reported (in Euro)Average-0.130.47-0.290.000.290.51
EPS reported (in Euro)Median-0.270.010.280.51
EPS reported (in Euro)Lowest-0.36-0.070.210.44
Operational EPS (in Euro)Number of Estimates6766
Operational EPS (in Euro)Highest-0.200.510.650.69
Operational EPS (in Euro)Average-0.070.65-0.230.390.490.58
Operational EPS (in Euro)Median-0.240.450.490.57
Operational EPS (in Euro)Lowest-0.260.100.330.54
DPS (in Euro)Number of Estimates-777
DPS (in Euro)Highest-0.380.400.42
DPS (in Euro)Average-0.37-0.320.350.38
DPS (in Euro)Median-0.350.370.39
DPS (in Euro)Lowest-0.200.300.32
Cash flow from operationsNumber of Estimates-444
Cash flow from operationsHighest-258.0300.0324.0
Cash flow from operationsAverage78.7164.6-180.4209.9241.3
Cash flow from operationsMedian-186.5212.0246.0
Cash flow from operationsLowest-90.4115.6149.3
Cash CAPEXNumber of Estimates-444
Cash CAPEXHighest--45.0-46.0-47.0
Cash CAPEXAverage-14.5-52.9--108.6-107.2-108.1
Cash CAPEXMedian--97.7-101.5-101.8
Cash CAPEXLowest--194.0-180.0-182.0
Free cash flow Number of Estimates-444
Free cash flow Highest-97.0120.0154.0
Free cash flow Average64.2111.7-71.8102.7133.2
Free cash flow Median-73.0114.0141.0
Free cash flow Lowest-44.162.796.8
Net debtNumber of Estimates-555
Net debtHighest-712.0683.0640.2
Net debtAverage823.4823.4-691.6668.2622.2
Net debtMedian-691.0675.0625.0
Net debtLowest-673.0643.0600.0
Net Sales - LearningNumber of Estimates6666
Net Sales - LearningHighest105.0800.0805.0804.0
Net Sales - LearningAverage101.6681.0101.9796.7786.4780.6
Net Sales - LearningMedian102.2797.0785.1776.4
Net Sales - LearningLowest98.2793.1766.0757.0
Operational EBIT excl. PPA - LearningNumber of Estimates5555
Operational EBIT excl. PPA - LearningHighest-34.4144.7152.1160.9
Operational EBIT excl. PPA - LearningAverage-18.9131.8-36.4142.7146.2152.5
Operational EBIT excl. PPA - LearningMedian-36.2142.9149.6155.3
Operational EBIT excl. PPA - LearningLowest-38.6140.4134.9141.1
Operational EBIT excl. PPA margin in % - LearningNumber of Estimates5555
Operational EBIT excl. PPA margin in % - LearningHighest-34.218.219.020.1
Operational EBIT excl. PPA margin in % - LearningAverage-18.619.4-35.617.918.619.5
Operational EBIT excl. PPA margin in % - LearningMedian-35.017.918.919.3
Operational EBIT excl. PPA margin in % - LearningLowest-37.417.617.618.6
Net sales - Media FinlandNumber of Estimates6666
Net sales - Media FinlandHighest155.5600.3605.0613.0
Net sales - Media FinlandAverage158.0618.1151.5596.4599.1605.1
Net sales - Media FinlandMedian151.5596.5601.3606.5
Net sales - Media FinlandLowest149.0594.0585.0592.0
Operational EBIT excl. PPA - Media FinlandNumber of Estimates5555
Operational EBIT excl. PPA - Media FinlandHighest14.044.652.862.4
Operational EBIT excl. PPA - Media FinlandAverage18.165.811.441.949.857.7
Operational EBIT excl. PPA - Media FinlandMedian12.943.551.257.6
Operational EBIT excl. PPA - Media FinlandLowest7.337.846.553.2
Operational EBIT excl. PPA margin in %- Media FinlandNumber of Estimates5555
Operational EBIT excl. PPA margin in %- Media FinlandHighest9.07.48.710.2
Operational EBIT excl. PPA margin in %- Media FinlandAverage11.410.67.57.08.39.5
Operational EBIT excl. PPA margin in %- Media FinlandMedian8.57.38.59.5
Operational EBIT excl. PPA margin in %- Media FinlandLowest4.96.47.88.8
Operational EBIT excl. PPA - other companies and eliminationsNumber of Estimates5555
Operational EBIT excl. PPA - other companies and eliminationsHighest-1.7-9.0-9.0-9.0
Operational EBIT excl. PPA - other companies and eliminationsAverage-1.5-8.4-3.7-10.4-10.7-10.8
Operational EBIT excl. PPA - other companies and eliminationsMedian-2.5-9.8-10.4-10.6
Operational EBIT excl. PPA - other companies and eliminationsLowest-7.3-12.5-12.8-13.0
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.