Search:

[EUR m]	Q2 2024	FY 2024	Q2 2025 E	FY 2025 E	FY 2026 E	FY 2027 E
Tietoevry Create; sales
Number of Estimates			10	10	10	10
Highest			210.3	837.3	878.2	922.1
Consensus	213.9	836.9	203.9	817.8	845.8	883.9
Median			204.8	816.0	848.6	883.5
Lowest			197.0	801.0	817.0	838.0
Tietoevry Create; adjusted EBITA
Number of Estimates			9	9	9	9
Highest			23.0	101.0	113.0	124.0
Consensus	24.3	100.1	21.5	95.0	103.3	110.8
Median			21.9	94.8	103.0	110.4
Lowest			19.3	90.0	95.0	98.2
Tietoevry Create; adjusted EBITA margin (in %)
Number of Estimates			9	9	9	9
Highest			11.2	12.5	13.0	13.5
Consensus	11.4	12.0	10.5	11.7	12.3	12.6
Median			10.5	11.7	12.4	12.7
Lowest			9.8	11.1	11.5	11.5
Tietoevry Banking; sales
Number of Estimates			10	10	10	10
Highest			152.9	591.2	633.0	684.0
Consensus	148.2	580.4	147.7	581.8	609.5	641.8
Median			147.3	583.2	607.0	637.5
Lowest			145.0	566.0	573.0	590.0
Tietoevry Banking; adjusted EBITA
Number of Estimates			9	9	9	9
Highest			17.1	77.3	84.3	94.0
Consensus	14.7	72.0	15.4	70.6	77.1	82.6
Median			15.9	72.3	80.0	84.9
Lowest			12.3	53.0	58.0	60.0
Tietoevry Banking; adjusted EBITA margin (in %)
Number of Estimates			9	9	9	9
Highest			11.5	12.7	13.7	13.7
Consensus	9.9	12.4	10.4	12.0	12.4	12.6
Median			10.5	12.4	12.7	12.7
Lowest			8.5	9.4	9.8	9.8
Tietoevry Care; sales
Number of Estimates			10	10	10	10
Highest			60.0	237.0	248.0	262.0
Consensus	58.6	231.3	58.1	233.2	241.9	252.1
Median			57.9	233.4	243.1	253.8
Lowest			56.0	229.0	231.0	238.0
Tietoevry Care; adjusted EBITA
Number of Estimates			9	9	9	9
Highest			15.4	67.3	75.6	79.3
Consensus	15.3	68.2	14.4	64.7	69.8	73.6
Median			14.4	64.9	70.3	73.6
Lowest			13.5	61.0	64.0	66.0
Tietoevry Care; adjusted EBITA margin (in %)
Number of Estimates			9	9	9	9
Highest			26.5	29.4	31.8	31.7
Consensus	26.2	29.5	24.8	28.2	29.2	29.3
Median			25.1	28.2	29.3	29.3
Lowest			23.0	26.3	26.4	26.3
Tietoevry Industry; sales
Number of Estimates			10	10	10	10
Highest			67.7	268.2	281.3	295.0
Consensus	67.3	263.7	66.7	264.5	272.9	284.2
Median			66.9	264.8	273.0	286.0
Lowest			65.0	258.0	265.0	273.0
Tietoevry Industry; adjusted EBITA
Number of Estimates			9	9	9	9
Highest			10.0	39.6	46.7	55.0
Consensus	10.1	39.4	9.0	37.2	41.4	44.9
Median			9.0	37.4	40.4	43.5
Lowest			8.2	35.2	36.4	37.8
Tietoevry Industry; adjusted EBITA margin (in %)
Number of Estimates			9	9	9	9
Highest			14.9	15.0	16.6	18.6
Consensus	15.1	15.0	13.6	14.3	15.5	16.0
Median			13.5	14.3	15.9	15.9
Lowest			12.3	13.3	13.3	13.3
Eliminations; sales
Number of Estimates			10	10	10	10
Highest			-5.0	-14.0	-1.0	-1.0
Consensus	-9.1	-32.9	-7.2	-25.0	-24.1	-24.2
Median			-7.0	-25.5	-26.0	-26.5
Lowest			-10.0	-31.0	-32.2	-33.6
Non-allocated costs, adjusted EBITA
Number of Estimates			9	9	9	9
Highest			-10.1	-26.7	-5.0	-6.0
Consensus	-13.4	-54.4	-12.8	-40.3	-19.5	-19.6
Median			-13.5	-44.6	-20.6	-20.8
Lowest			-13.9	-48.0	-28.0	-26.3

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.