Sanoma Detailed Consensus
Last Update: 2020-08-13

KPI[EUR m]Q3 2019Q4 2019FY 2019Q3 2020 EQ4 2020 EFY 2020 EFY 2021 EFY 2022 E
Net salesNumber of Estimates66666
Net salesHighest402.0222.01,052.01,128.01,143.0
Net salesAverage284.9205.6913.3389.1217.71,040.71,121.41,127.2
Net salesMedian391.1217.01,043.01,123.01,128.0
Net salesLowest368.3215.31,021.01,109.61,112.0
Operational EBIT excl. PPANumber of Estimates66665
Operational EBIT excl. PPAHighest100.05.0150.0169.0178.0
Operational EBIT excl. PPAAverage77.52.1135.292.9-1.2136.7161.7170.7
Operational EBIT excl. PPAMedian93.4-3.4135.0162.0171.8
Operational EBIT excl. PPALowest83.6-5.8130.8155.6161.2
Operational EBIT excl. PPA margin in %Number of Estimates65665
Operational EBIT excl. PPA margin in %Highest25.32.114.315.015.6
Operational EBIT excl. PPA margin in %Average27.21.014.823.9-1.113.114.415.2
Operational EBIT excl. PPA margin in %Median23.7-2.013.014.515.3
Operational EBIT excl. PPA margin in %Lowest22.7-2.712.613.914.4
Items affecting comparabilityNumber of Estimates55566
Items affecting comparabilityHighest163.03.6157.00.00.0
Items affecting comparabilityAverage-6.5-7.5-23.1157.6-4.5141.9-10.4-9.1
Items affecting comparabilityMedian158.0-6.2143.5-9.2-6.5
Items affecting comparabilityLowest149.2-8.0120.8-28.7-28.4
EBIT reportedNumber of Estimates66666
EBIT reportedHighest252.1-3.0274.0140.0153.0
EBIT reportedAverage69.1-10.2102.1219.6-9.9235.0132.7141.9
EBIT reportedMedian246.2-9.9255.4134.3143.1
EBIT reportedLowest88.1-19.5103.1117.9128.6
Result before taxesNumber of Estimates55666
Result before taxesHighest249.6-5.0264.0133.0143.0
Result before taxesAverage61.9-15.080.3243.6-12.1226.1125.9135.6
Result before taxesMedian244.9-11.9247.1128.8136.3
Result before taxesLowest229.5-23.095.0110.4126.0
Total resultNumber of Estimates44666
Total resultHighest230.0-4.0242.0104.0112.0
Total resultAverage48.5-10.263.1207.3-16.2185.398.6106.7
Total resultMedian203.4-11.0200.3101.0107.7
Total resultLowest192.3-38.675.086.2100.0
Net result (attributable to the holders of Parent company)Number of Estimates55666
Net result (attributable to the holders of Parent company)Highest230.00.3242.0102.0111.0
Net result (attributable to the holders of Parent company)Average47.1-10.361.4202.2-13.3183.897.1105.2
Net result (attributable to the holders of Parent company)Median194.7-11.4199.3100.0105.7
Net result (attributable to the holders of Parent company)Lowest182.3-39.172.084.298.8
Number of shares outstanding (in million)Number of Estimates55666
Number of shares outstanding (in million)Highest163.0163.0163.1163.1163.1
Number of shares outstanding (in million)Average163.0163.0163.0163.0163.0163.0163.0163.0
Number of shares outstanding (in million)Median163.0163.0163.0163.0163.0
Number of shares outstanding (in million)Lowest163.0163.0163.0163.0163.0
EPS reported (in Euro)Number of Estimates55666
EPS reported (in Euro)Highest1.410.001.480.630.68
EPS reported (in Euro)Average0.29-0.060.381.24-0.081.130.600.65
EPS reported (in Euro)Median1.19-0.071.220.610.65
EPS reported (in Euro)Lowest1.12-0.240.440.520.61
Operational EPS (in Euro)Number of Estimates55566
Operational EPS (in Euro)Highest0.440.050.580.780.85
Operational EPS (in Euro)Average0.33-0.020.520.27-0.050.390.660.70
Operational EPS (in Euro)Median0.22-0.030.350.640.69
Operational EPS (in Euro)Lowest0.13-0.190.280.580.61
DPS (in Euro)Number of Estimates--666
DPS (in Euro)Highest--0.550.600.65
DPS (in Euro)Average--0.50--0.520.550.57
DPS (in Euro)Median--0.520.540.57
DPS (in Euro)Lowest--0.500.500.50
Net debtNumber of Estimates--665
Net debtHighest--797.0697.0597.0
Net debtAverage--794.7--356.1300.0267.8
Net debtMedian--288.3233.5236.0
Net debtLowest--99.045.0-17.0
Net Sales - LearningNumber of Estimates66665
Net Sales - LearningHighest260.082.0503.0515.0522.0
Net Sales - LearningAverage138.461.4336.7254.768.2496.5508.2510.0
Net Sales - LearningMedian256.265.0498.0510.0508.0
Net Sales - LearningLowest244.064.0489.0499.0494.0
Operational EBIT excl. PPA - LearningNumber of Estimates55554
Operational EBIT excl. PPA - LearningHighest91.4-4.5101.6108.0109.8
Operational EBIT excl. PPA - LearningAverage57.2-10.373.285.6-9.299.5106.1106.8
Operational EBIT excl. PPA - LearningMedian85.1-9.099.3106.3106.6
Operational EBIT excl. PPA - LearningLowest81.8-12.897.4104.0104.3
Operational EBIT excl. PPA margin in % - LearningNumber of Estimates55554
Operational EBIT excl. PPA margin in % - LearningHighest35.2-5.520.221.221.1
Operational EBIT excl. PPA margin in % - LearningAverage41.3-16.721.733.7-13.820.020.921.1
Operational EBIT excl. PPA margin in % - LearningMedian33.5-14.120.120.821.1
Operational EBIT excl. PPA margin in % - LearningLowest32.7-18.619.820.621.0
Net sales - Media FinlandNumber of Estimates66665
Net sales - Media FinlandHighest141.0153.0553.0625.0630.0
Net sales - Media FinlandAverage146.5144.2576.8134.3149.6544.3613.5616.4
Net sales - Media FinlandMedian134.0152.0547.0613.0616.0
Net sales - Media FinlandLowest125.0137.0522.0607.2603.0
Operational EBIT excl. PPA - Media FinlandNumber of Estimates55554
Operational EBIT excl. PPA - Media FinlandHighest11.412.946.068.475.7
Operational EBIT excl. PPA - Media FinlandAverage21.714.769.47.89.542.863.471.2
Operational EBIT excl. PPA - Media FinlandMedian8.79.142.463.571.8
Operational EBIT excl. PPA - Media FinlandLowest4.15.940.159.665.4
Operational EBIT excl. PPA margin in %- Media FinlandNumber of Estimates55554
Operational EBIT excl. PPA margin in %- Media FinlandHighest8.59.38.411.112.0
Operational EBIT excl. PPA margin in %- Media FinlandAverage14.810.212.05.86.47.910.311.6
Operational EBIT excl. PPA margin in %- Media FinlandMedian6.56.07.910.411.8
Operational EBIT excl. PPA margin in %- Media FinlandLowest3.33.97.39.610.6
Operational EBIT excl. PPA - other companies and eliminationsNumber of Estimates55554
Operational EBIT excl. PPA - other companies and eliminationsHighest-1.4-2.3-7.3-8.1-8.2
Operational EBIT excl. PPA - other companies and eliminationsAverage-1.4-2.4-7.4-2.0-2.8-8.1-9.3-9.1
Operational EBIT excl. PPA - other companies and eliminationsMedian-2.0-2.5-7.9-9.4-9.1
Operational EBIT excl. PPA - other companies and eliminationsLowest-2.5-3.7-9.4-10.0-10.0
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.