Symrise Detailed Consensus >> Group
Consensus as of: 2024-04-22
*) Normalized for one time effects in segment S&C

KPI[EUR m]Q1 2023FY 2023Q1 2024 EFY 2024 EFY 2025 EFY 2026 EFY 2027 EFY 2028 E
SalesNumber of Estimates13201917105
SalesHighest1,403.75,126.05,515.76,014.06,557.27,154.3
SalesConsensus1,230.24,730.21,278.54,934.95,233.35,577.05,957.86,464.6
SalesMedian1,267.04,916.85,207.05,580.05,937.06,300.0
SalesLowest1,208.64,797.25,074.65,374.85,687.46,214.0
Price/Volume (%)Number of Estimates12161515105
Price/Volume (%)Highest14.59.77.76.76.76.6
Price/Volume (%)Consensus10.67.99.47.16.16.26.26.2
Price/Volume (%)Median9.06.96.36.26.26.3
Price/Volume (%)Lowest5.95.83.35.85.86.0
M&A (%)Number of Estimates1214131395
M&A (%)Highest0.00.02.72.72.72.7
M&A (%)Consensus2.30.8-0.2-0.30.10.20.40.5
M&A (%)Median0.00.00.00.00.00.0
M&A (%)Lowest-0.8-0.8-0.80.00.00.0
FX (%)Number of Estimates1214131395
FX (%)Highest-0.4-0.40.00.00.00.0
FX (%)Consensus-0.1-6.3-5.2-2.80.00.00.00.0
FX (%)Median-5.6-2.60.00.00.00.0
FX (%)Lowest-9.7-5.5-0.20.00.00.0
EBITDA normalized*Number of Estimates-21201794
EBITDA normalized*Highest-1,033.01,158.41,281.11,419.41,570.1
EBITDA normalized*Consensus-903.5-1,000.91,090.91,184.01,293.81,398.3
EBITDA normalized*Median-1,004.01,097.01,186.01,276.01,363.1
EBITDA normalized*Lowest-962.11,037.91,114.81,223.01,296.7
EBITDA-margin (%) normalized*Number of Estimates-20191794
EBITDA-margin (%) normalized*Highest-20.821.622.122.522.0
EBITDA-margin (%) normalized*Consensus-19.1-20.320.821.221.721.5
EBITDA-margin (%) normalized*Median-20.320.921.321.821.7
EBITDA-margin (%) normalized*Lowest-19.319.620.220.620.6
EBITDA reportedNumber of Estimates-21201794
EBITDA reportedHighest-1,033.01,158.41,281.11,419.41,570.1
EBITDA reportedConsensus-851.7-1,000.31,090.91,184.01,293.81,398.3
EBITDA reportedMedian-1,003.01,097.01,186.01,276.01,363.1
EBITDA reportedLowest-962.11,037.91,114.81,223.01,296.7
EBITDA-margin (%) reportedNumber of Estimates-20191794
EBITDA-margin (%) reportedHighest-20.821.622.122.522.0
EBITDA-margin (%) reportedConsensus-18.0-20.320.821.221.721.5
EBITDA-margin (%) reportedMedian-20.320.921.321.821.7
EBITDA-margin (%) reportedLowest-19.319.620.220.620.6
EBIT reportedNumber of Estimates-20191794
EBIT reportedHighest-763.0852.0955.01,086.21,207.4
EBIT reportedConsensus-559.4-704.2788.3878.0971.81,039.9
EBIT reportedMedian-702.5792.9876.0961.01,020.4
EBIT reportedLowest-677.1714.9800.7859.6911.3
EBIT-margin (%) reportedNumber of Estimates-19181794
EBIT-margin (%) reportedHighest-15.316.216.817.416.9
EBIT-margin (%) reportedConsensus-11.8-14.215.015.716.316.0
EBIT-margin (%) reportedMedian-14.315.115.816.616.2
EBIT-margin (%) reportedLowest-13.213.514.314.514.5
Profit before taxNumber of Estimates-19181694
Profit before taxHighest-664.0756.0852.2992.91,081.4
Profit before taxConsensus-464.9-606.8692.6800.6900.9969.2
Profit before taxMedian-605.0702.5800.0886.0977.0
Profit before taxLowest-567.0581.0730.7789.6841.3
Reported Income for the yearNumber of Estimates-21201794
Reported Income for the yearHighest-487.0555.0626.2722.2795.7
Reported Income for the yearConsensus-340.5-448.1512.4585.2658.7711.9
Reported Income for the yearMedian-446.6513.8589.0650.9718.7
Reported Income for the yearLowest-414.4455.7533.7576.7614.5
Average number of shares (in million)Number of Estimates-2424242422
Average number of shares (in million)Highest-139.77139.77139.77139.77139.77
Average number of shares (in million)Consensus-139.77-139.77139.77139.77139.77139.77
Average number of shares (in million)Median-139.77139.77139.77139.77139.77
Average number of shares (in million)Lowest-139.77139.77139.77139.77139.77
EPS attributable to the shareholders of Symrise - basic reportedNumber of Estimates-21201794
EPS attributable to the shareholders of Symrise - basic reportedHighest-3.483.974.485.175.69
EPS attributable to the shareholders of Symrise - basic reportedConsensus-2.44-3.213.674.194.715.09
EPS attributable to the shareholders of Symrise - basic reportedMedian-3.203.684.214.665.14
EPS attributable to the shareholders of Symrise - basic reportedLowest-2.973.263.824.134.40
DividendNumber of Estimates-19181593
DividendHighest-1.501.792.082.371.98
DividendConsensus-1.10-1.231.361.501.671.69
DividendMedian-1.201.331.401.551.60
DividendLowest-1.091.131.251.301.50
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.