| KPI | [EUR m] | Q2 2025 | Q3 2025 | FY 2025 | Q2 2026 E | Q3 2026 E | FY 2026 E | FY 2027 E | FY 2028 E |
|---|---|---|---|---|---|---|---|---|---|
| Consumer Packaging, Sales | Number of Estimates | 11 | 10 | 10 | 10 | 10 | |||
| Consumer Packaging, Sales | Highest | 1,059.0 | 1,044.0 | 4,073.0 | 4,214.0 | 4,381.9 | |||
| Consumer Packaging, Sales | Consensus | 953.0 | 945.0 | 3,692.0 | 974.3 | 976.8 | 3,869.7 | 4,043.9 | 4,195.6 |
| Consumer Packaging, Sales | Median | 980.0 | 973.2 | 3,858.3 | 4,002.5 | 4,249.0 | |||
| Consumer Packaging, Sales | Lowest | 914.0 | 914.0 | 3,678.0 | 3,859.0 | 3,957.0 | |||
| Consumer Packaging, Adjusted EBIT | Number of Estimates | 10 | 9 | 9 | 9 | 9 | |||
| Consumer Packaging, Adjusted EBIT | Highest | 74.0 | 91.0 | 270.0 | 366.0 | 411.4 | |||
| Consumer Packaging, Adjusted EBIT | Consensus | 22.0 | 54.0 | 129.0 | 55.7 | 76.0 | 236.0 | 309.7 | 357.6 |
| Consumer Packaging, Adjusted EBIT | Median | 58.0 | 81.9 | 240.0 | 310.0 | 362.0 | |||
| Consumer Packaging, Adjusted EBIT | Lowest | 36.3 | 40.0 | 184.6 | 275.8 | 319.6 | |||
| Integrated Packaging, Sales | Number of Estimates | 11 | 10 | 10 | 10 | 10 | |||
| Integrated Packaging, Sales | Highest | 660.0 | 640.0 | 2,522.0 | 2,600.0 | 2,628.0 | |||
| Integrated Packaging, Sales | Consensus | 626.0 | 584.0 | 2,359.0 | 611.1 | 604.9 | 2,392.0 | 2,475.2 | 2,529.9 |
| Integrated Packaging, Sales | Median | 611.0 | 606.5 | 2,392.0 | 2,460.4 | 2,522.3 | |||
| Integrated Packaging, Sales | Lowest | 542.0 | 569.0 | 2,263.0 | 2,331.0 | 2,401.0 | |||
| Integrated Packaging, Adjusted EBIT | Number of Estimates | 10 | 9 | 9 | 9 | 9 | |||
| Integrated Packaging, Adjusted EBIT | Highest | 71.0 | 34.2 | 144.0 | 260.0 | 290.0 | |||
| Integrated Packaging, Adjusted EBIT | Consensus | 33.0 | -9.0 | 74.0 | 37.6 | 26.6 | 130.1 | 168.7 | 190.0 |
| Integrated Packaging, Adjusted EBIT | Median | 35.6 | 24.0 | 126.0 | 156.0 | 180.0 | |||
| Integrated Packaging, Adjusted EBIT | Lowest | 16.0 | 20.0 | 120.0 | 134.0 | 154.0 | |||
| Biomaterials, Sales | Number of Estimates | 11 | 10 | 10 | 10 | 10 | |||
| Biomaterials, Sales | Highest | 403.0 | 424.5 | 1,584.2 | 1,782.0 | 1,798.4 | |||
| Biomaterials, Sales | Consensus | 407.0 | 358.0 | 1,558.0 | 386.9 | 384.1 | 1,534.9 | 1,606.8 | 1,617.5 |
| Biomaterials, Sales | Median | 380.0 | 379.0 | 1,530.5 | 1,592.0 | 1,599.5 | |||
| Biomaterials, Sales | Lowest | 367.0 | 360.9 | 1,501.0 | 1,500.4 | 1,468.1 | |||
| Biomaterials, Adjusted EBIT | Number of Estimates | 10 | 9 | 9 | 9 | 9 | |||
| Biomaterials, Adjusted EBIT | Highest | 78.0 | 76.0 | 277.0 | 332.5 | 340.0 | |||
| Biomaterials, Adjusted EBIT | Consensus | 42.0 | 38.0 | 185.0 | 61.5 | 61.0 | 242.6 | 296.4 | 291.4 |
| Biomaterials, Adjusted EBIT | Median | 63.0 | 59.3 | 236.8 | 310.0 | 287.3 | |||
| Biomaterials, Adjusted EBIT | Lowest | 28.0 | 47.0 | 222.0 | 254.0 | 219.2 | |||
| Other, Sales | Number of Estimates | 11 | 10 | 10 | 10 | 10 | |||
| Other, Sales | Highest | 671.0 | 620.0 | 2,550.0 | 2,581.0 | 2,635.0 | |||
| Other, Sales | Consensus | 658.0 | 588.0 | 2,497.0 | 637.7 | 587.4 | 2,463.7 | 2,482.7 | 2,506.1 |
| Other, Sales | Median | 651.0 | 594.0 | 2,502.0 | 2,502.0 | 2,533.0 | |||
| Other, Sales | Lowest | 568.0 | 518.0 | 2,223.0 | 2,260.0 | 2,171.0 | |||
| Other, Adjusted EBIT | Number of Estimates | 10 | 9 | 9 | 9 | 9 | |||
| Other, Adjusted EBIT | Highest | 42.0 | 52.0 | 156.0 | 176.0 | 183.4 | |||
| Other, Adjusted EBIT | Consensus | 37.0 | 44.0 | 138.0 | 31.7 | 34.9 | 125.3 | 145.3 | 151.9 |
| Other, Adjusted EBIT | Median | 31.0 | 31.4 | 119.0 | 135.0 | 145.0 | |||
| Other, Adjusted EBIT | Lowest | 25.0 | 25.0 | 100.0 | 115.0 | 115.0 | |||
| Intersegmental, Sales | Number of Estimates | 11 | 10 | 10 | 10 | 10 | |||
| Intersegmental, Sales | Highest | -179.0 | -179.0 | -715.0 | -715.0 | -715.0 | |||
| Intersegmental, Sales | Consensus | -217.0 | -191.0 | -780.0 | -200.5 | -192.6 | -767.0 | -788.6 | -798.5 |
| Intersegmental, Sales | Median | -202.0 | -188.9 | -760.0 | -771.2 | -785.0 | |||
| Intersegmental, Sales | Lowest | -237.0 | -237.0 | -892.0 | -968.0 | -982.0 | |||
| Intersegmental, Adjusted EBIT | Number of Estimates | 10 | 9 | 9 | 9 | 9 | |||
| Intersegmental, Adjusted EBIT | Highest | 3.0 | 2.0 | 8.0 | 8.0 | 8.0 | |||
| Intersegmental, Adjusted EBIT | Consensus | -7.0 | -1.0 | 2.0 | -0.6 | -0.1 | 2.6 | 1.6 | 1.7 |
| Intersegmental, Adjusted EBIT | Median | 0.0 | 0.0 | 2.0 | 1.0 | 2.0 | |||
| Intersegmental, Adjusted EBIT | Lowest | -7.0 | -2.0 | -1.0 | -8.0 | -8.0 |
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.
