Terveystalo Detailed Consensus >> Group
Consensus as of: 2023-07-28 (Last Update: 2023-09-29)

KPI[EUR m]Q3 2022Q4 2022FY 2022Q3 2023 EQ4 2023 EFY 2023 EFY 2024 EFY 2025 E
RevenueNumber of Estimates66777
RevenueConsensus (Mean)276.4334.81,259.1283.7349.81,297.91,361.41,429.8
Health Services, revenueNumber of Estimates55777
Health Services, revenueHighest211.0263.0959.01,021.01,087.0
Health Services, revenueConsensus (Mean)195.2239.5897.8207.2256.3948.01,000.51,052.2
Health Services, revenueMedian207.7256.5949.01,000.01,044.0
Health Services, revenueLowest204.1250.0938.6975.51,014.3
Portfolio Businesses, revenueNumber of Estimates55777
Portfolio Businesses, revenueHighest66.072.0279.0289.0305.0
Portfolio Businesses, revenueConsensus (Mean)68.873.8290.763.469.6274.0279.7289.9
Portfolio Businesses, revenueMedian63.070.6275.0278.3290.5
Portfolio Businesses, revenueLowest61.066.4266.8272.0282.0
Sweden, revenueNumber of Estimates55777
Sweden, revenueHighest19.029.8102.0107.8116.5
Sweden, revenueConsensus (Mean)17.827.692.818.028.497.3103.5110.1
Sweden, revenueMedian18.029.097.1104.0110.0
Sweden, revenueLowest16.726.993.798.5102.9
Adj. EBITDANumber of Estimates66777
Adj. EBITDAHighest42.363.5204.9228.3248.7
Adj. EBITDAConsensus (Mean)30.948.0178.039.558.7198.3220.7236.6
Adj. EBITDAMedian39.558.5199.5222.0240.0
Adj. EBITDALowest36.955.4184.0210.0222.0
Adj. EBITANumber of Estimates55777
Adj. EBITAHighest23.145.3132.0155.0176.1
Adj. EBITAConsensus (Mean)12.529.7105.221.341.5126.9148.6164.2
Adj. EBITAMedian21.841.0127.0147.0165.3
Adj. EBITALowest19.237.9121.9144.0154.0
Health Services, adj. EBITANumber of Estimates55666
Health Services, adj. EBITAHighest24.137.5116.5134.1140.2
Health Services, adj. EBITAConsensus (Mean)14.725.393.819.934.4108.8125.2134.2
Health Services, adj. EBITAMedian19.333.0106.8124.6135.5
Health Services, adj. EBITALowest17.332.2105.2119.2127.6
Portfolio Businesses, adj. EBITANumber of Estimates55666
Portfolio Businesses, adj. EBITAHighest3.88.116.826.133.8
Portfolio Businesses, adj. EBITAConsensus (Mean)1.8-
Portfolio Businesses, adj. EBITAMedian2.
Portfolio Businesses, adj. EBITALowest1.
Sweden, adj. EBITANumber of Estimates55666
Sweden, adj. EBITAHighest1.53.98.810.211.6
Sweden, adj. EBITAConsensus (Mean)-
Sweden, adj. EBITAMedian-
Sweden, adj. EBITALowest-
Adj. EBITNumber of Estimates66777
Adj. EBITHighest14.937.3100.0126.0144.1
Adj. EBITConsensus (Mean)
Adj. EBITMedian14.032.494.0115.0133.4
Adj. EBITLowest11.230.489.4111.2119.9
Adjusted items affecting comparabilityNumber of Estimates66777
Adjusted items affecting comparabilityHighest0.00.0-
Adjusted items affecting comparabilityConsensus (Mean)-29.9-7.3-39.5-2.4-2.4-18.9-3.00.3
Adjusted items affecting comparabilityMedian-3.3-3.1-20.0-5.00.0
Adjusted items affecting comparabilityLowest-4.1-4.8-22.0-6.00.0
Profit for the periodNumber of Estimates66777
Profit for the periodHighest9.
Profit for the periodConsensus (Mean)-19.67.624.44.820.243.374.289.3
Profit for the periodMedian4.320.443.075.089.8
Profit for the periodLowest2.718.340.367.981.2
Earnings per share (in EUR per share)Number of Estimates66777
Earnings per share (in EUR per share)Highest0.070.170.390.650.78
Earnings per share (in EUR per share)Consensus (Mean)-
Earnings per share (in EUR per share)Median0.030.160.330.590.70
Earnings per share (in EUR per share)Lowest0.020.140.320.530.64
Dividend per share (in EUR per share)Number of Estimates--777
Dividend per share (in EUR per share)Highest--0.320.400.45
Dividend per share (in EUR per share)Consensus (Mean)--0.28--0.260.320.35
Dividend per share (in EUR per share)Median--0.280.310.34
Dividend per share (in EUR per share)Lowest--
Cash flow from operating activitiesNumber of Estimates--777
Cash flow from operating activitiesHighest--191.0199.0220.0
Cash flow from operating activitiesConsensus (Mean)4.876.5140.9--155.2182.6199.1
Cash flow from operating activitiesMedian--155.1189.0202.5
Cash flow from operating activitiesLowest--106.0142.0158.0
Net debt/adjusted EBITDANumber of Estimates--777
Net debt/adjusted EBITDAHighest--
Net debt/adjusted EBITDAConsensus (Mean)
Net debt/adjusted EBITDAMedian--
Net debt/adjusted EBITDALowest--

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.