Tietoevry Detailed Consensus
Consensus as of: 2024-05-07

KPI[EUR m]Q2 2023FY 2023Q2 2024 EFY 2024 EFY 2025 EFY 2026 E
Net salesNumber of Estimates12141413
Net salesHighest732.02,985.43,109.93,261.1
Net salesConsensus695.22,851.4713.32,904.53,007.03,103.0
Net salesMedian715.72,898.13,006.53,108.5
Net salesLowest676.32,858.62,931.92,994.5
Organic growth rate (in %)Number of Estimates5866
Organic growth rate (in %)Highest2.62.34.44.9
Organic growth rate (in %)Consensus3.04.01.51.63.43.7
Organic growth rate (in %)Median1.61.73.53.5
Organic growth rate (in %)Lowest0.20.91.92.4
Adjusted EBITANumber of Estimates12141413
Adjusted EBITAHighest90.3375.5410.0439.0
Adjusted EBITAConsensus72.9358.779.4360.7386.8404.4
Adjusted EBITAMedian79.1364.2387.7405.0
Adjusted EBITALowest69.1327.0353.5363.2
Adjusted EBITA margin (in %)Number of Estimates12141413
Adjusted EBITA margin (in %)Highest12.612.813.413.6
Adjusted EBITA margin (in %)Consensus10.512.611.112.412.913.0
Adjusted EBITA margin (in %)Median10.912.513.013.0
Adjusted EBITA margin (in %)Lowest9.811.312.112.1
One time costsNumber of Estimates10111212
One time costsHighest19.249.540.741.2
One time costsConsensus21.961.211.939.631.631.2
One time costsMedian10.543.232.732.0
One time costsLowest6.711.111.111.1
Reported EBITANumber of Estimates10121212
Reported EBITAHighest75.6363.0390.0419.0
Reported EBITAConsensus51.0297.466.4320.9354.7372.7
Reported EBITAMedian66.4319.2354.5370.5
Reported EBITALowest57.2286.1315.4327.2
PPA AmortizationNumber of Estimates10121212
PPA AmortizationHighest11.146.146.046.4
PPA AmortizationConsensus9.841.810.842.842.842.9
PPA AmortizationMedian11.044.144.144.1
PPA AmortizationLowest9.229.230.230.2
Reported EBITNumber of Estimates11141413
Reported EBITHighest64.7333.8350.9375.0
Reported EBITConsensus41.2255.655.6278.5309.8328.1
Reported EBITMedian56.3275.3309.9323.7
Reported EBITLowest41.3242.0272.4283.2
Profit before taxesNumber of Estimates11141413
Profit before taxesHighest57.9309.8326.9347.0
Profit before taxesConsensus32.4220.845.8240.8278.1296.8
Profit before taxesMedian45.6233.1271.9289.0
Profit before taxesLowest33.3208.0247.1259.4
Net profit after minorities for the periodNumber of Estimates11141413
Net profit after minorities for the periodHighest45.2232.4246.0270.0
Net profit after minorities for the periodConsensus25.3172.235.6186.3216.2230.8
Net profit after minorities for the periodMedian35.6182.3212.3230.9
Net profit after minorities for the periodLowest26.0161.9189.7204.9
Average number of shares outstanding (in million)Number of Estimates15161616
Average number of shares outstanding (in million)Highest118.4118.4118.4118.4
Average number of shares outstanding (in million)Consensus118.4118.4118.4118.4118.4118.4
Average number of shares outstanding (in million)Median118.4118.4118.4118.4
Average number of shares outstanding (in million)Lowest118.4118.4118.4118.4
EPS (in EUR)Number of Estimates11141413
EPS (in EUR)Highest0.381.962.072.28
EPS (in EUR)Consensus0.211.450.301.571.821.95
EPS (in EUR)Median0.301.541.801.95
EPS (in EUR)Lowest0.221.371.601.73
Adjusted EPS (in EUR)Number of Estimates9121212
Adjusted EPS (in EUR)Highest1.452.292.482.69
Adjusted EPS (in EUR)Consensus0.432.140.562.072.282.42
Adjusted EPS (in EUR)Median0.452.072.302.39
Adjusted EPS (in EUR)Lowest0.391.882.042.16
DPS (in EUR)Number of Estimates-141413
DPS (in EUR)Highest-1.601.701.70
DPS (in EUR)Consensus-1.47-1.491.541.58
DPS (in EUR)Median-1.501.541.60
DPS (in EUR)Lowest-1.261.351.39
Net debtNumber of Estimates-141312
Net debtHighest-1,005.01,012.11,025.9
Net debtConsensus735.2911.8-861.1818.5775.0
Net debtMedian-875.5816.0771.0
Net debtLowest-694.3620.7542.4
Cash flow from operationsNumber of Estimates-131312
Cash flow from operationsHighest-431.4454.2468.1
Cash flow from operationsConsensus11.5266.1-370.2378.7406.9
Cash flow from operationsMedian-370.0373.0405.7
Cash flow from operationsLowest-281.3323.9351.0
Tietoevry Create; salesNumber of Estimates12131413
Tietoevry Create; salesHighest226.0919.9997.01,077.0
Tietoevry Create; salesConsensus204.5851.2216.4884.2931.1978.0
Tietoevry Create; salesMedian215.9881.0930.0966.0
Tietoevry Create; salesLowest206.1863.0875.0887.0
Tietoevry Create; adjusted EBITANumber of Estimates11121212
Tietoevry Create; adjusted EBITAHighest29.6126.2135.0151.0
Tietoevry Create; adjusted EBITAConsensus24.2114.025.3112.0123.5130.4
Tietoevry Create; adjusted EBITAMedian25.0112.0122.3126.6
Tietoevry Create; adjusted EBITALowest22.7106.0115.9120.2
Tietoevry Create; adjusted EBITA margin (in %)Number of Estimates11121212
Tietoevry Create; adjusted EBITA margin (in %)Highest14.014.014.214.5
Tietoevry Create; adjusted EBITA margin (in %)Consensus11.813.411.712.713.213.3
Tietoevry Create; adjusted EBITA margin (in %)Median11.512.613.113.3
Tietoevry Create; adjusted EBITA margin (in %)Lowest10.512.212.712.3
Tietoevry Banking; salesNumber of Estimates11121312
Tietoevry Banking; salesHighest160.4609.0654.0707.0
Tietoevry Banking; salesConsensus139.8567.2149.5598.7636.6671.9
Tietoevry Banking; salesMedian149.5600.8645.0686.0
Tietoevry Banking; salesLowest145.0575.0583.0591.0
Tietoevry Banking; adjusted EBITANumber of Estimates10111111
Tietoevry Banking; adjusted EBITAHighest19.480.589.9101.9
Tietoevry Banking; adjusted EBITAConsensus14.868.916.274.983.389.5
Tietoevry Banking; adjusted EBITAMedian16.577.085.090.1
Tietoevry Banking; adjusted EBITALowest8.849.068.076.0
Tietoevry Banking; adjusted EBITA margin (in %)Number of Estimates10111111
Tietoevry Banking; adjusted EBITA margin (in %)Highest13.013.513.914.7
Tietoevry Banking; adjusted EBITA margin (in %)Consensus10.612.110.812.513.113.4
Tietoevry Banking; adjusted EBITA margin (in %)Median11.012.813.113.2
Tietoevry Banking; adjusted EBITA margin (in %)Lowest6.08.511.712.5
Tietoevry Care; salesNumber of Estimates12131413
Tietoevry Care; salesHighest62.3248.3268.2287.0
Tietoevry Care; salesConsensus59.1236.560.6240.5250.8261.6
Tietoevry Care; salesMedian61.0239.8251.3265.0
Tietoevry Care; salesLowest56.5236.0226.8215.5
Tietoevry Care; adjusted EBITANumber of Estimates11121212
Tietoevry Care; adjusted EBITAHighest18.375.081.388.4
Tietoevry Care; adjusted EBITAConsensus17.170.817.471.576.079.6
Tietoevry Care; adjusted EBITAMedian17.471.177.380.7
Tietoevry Care; adjusted EBITALowest16.969.066.663.3
Tietoevry Care; adjusted EBITA margin (in %)Number of Estimates11121212
Tietoevry Care; adjusted EBITA margin (in %)Highest30.030.731.734.1
Tietoevry Care; adjusted EBITA margin (in %)Consensus28.929.928.829.730.330.5
Tietoevry Care; adjusted EBITA margin (in %)Median28.929.630.330.2
Tietoevry Care; adjusted EBITA margin (in %)Lowest27.929.028.928.8
Tietoevry Industry; salesNumber of Estimates11121312
Tietoevry Industry; salesHighest66.6274.9289.0309.0
Tietoevry Industry; salesConsensus63.8262.666.0270.4280.4290.2
Tietoevry Industry; salesMedian66.0270.0280.0288.9
Tietoevry Industry; salesLowest65.0266.0270.0273.0
Tietoevry Industry; adjusted EBITANumber of Estimates10111111
Tietoevry Industry; adjusted EBITAHighest11.349.551.557.0
Tietoevry Industry; adjusted EBITAConsensus9.443.410.245.248.050.3
Tietoevry Industry; adjusted EBITAMedian10.044.746.948.8
Tietoevry Industry; adjusted EBITALowest9.743.045.047.2
Tietoevry Industry; adjusted EBITA margin (in %)Number of Estimates10111111
Tietoevry Industry; adjusted EBITA margin (in %)Highest17.018.018.520.9
Tietoevry Industry; adjusted EBITA margin (in %)Consensus14.716.515.416.717.117.4
Tietoevry Industry; adjusted EBITA margin (in %)Median15.216.617.017.0
Tietoevry Industry; adjusted EBITA margin (in %)Lowest14.716.116.216.4
Tietoevry Tech Services; salesNumber of Estimates12131413
Tietoevry Tech Services; salesHighest266.01,081.01,096.01,111.0
Tietoevry Tech Services; salesConsensus265.91,074.7255.61,036.01,029.51,024.0
Tietoevry Tech Services; salesMedian257.01,035.51,033.51,033.0
Tietoevry Tech Services; salesLowest240.31,012.7992.2960.0
Tietoevry Tech Services; adjusted EBITANumber of Estimates11121212
Tietoevry Tech Services; adjusted EBITAHighest25.388.090.394.3
Tietoevry Tech Services; adjusted EBITAConsensus13.285.716.882.080.880.9
Tietoevry Tech Services; adjusted EBITAMedian15.683.483.584.2
Tietoevry Tech Services; adjusted EBITALowest14.072.659.959.9
Tietoevry Tech; adjusted EBITA margin (in %)Number of Estimates11121212
Tietoevry Tech; adjusted EBITA margin (in %)Highest9.78.68.79.0
Tietoevry Tech; adjusted EBITA margin (in %)Consensus4.98.06.67.97.87.8
Tietoevry Tech; adjusted EBITA margin (in %)Median6.08.08.08.1
Tietoevry Tech; adjusted EBITA margin (in %)Lowest5.47.05.85.8
Eliminations; salesNumber of Estimates12131413
Eliminations; salesHighest-28.5-94.2-100.2-107.0
Eliminations; salesConsensus-38.0-140.7-33.4-125.8-130.8-129.9
Eliminations; salesMedian-33.5-127.0-128.0-130.0
Eliminations; salesLowest-38.0-142.6-173.0-153.3
Non-allocated costs, adjusted EBITANumber of Estimates11121212
Non-allocated costs, adjusted EBITAHighest-4.2-21.2-19.9-19.8
Non-allocated costs, adjusted EBITAConsensus-5.7-24.0-6.9-26.1-25.5-25.9
Non-allocated costs, adjusted EBITAMedian-6.0-26.1-24.0-24.1
Non-allocated costs, adjusted EBITALowest-15.4-34.8-35.1-35.1
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.