Tietoevry Detailed Consensus
Consensus as of: 2025-04-23

KPI[EUR m]Q1 2024FY 2024Q1 2025 EFY 2025 EFY 2026 EFY 2027 E
Net salesNumber of Estimates8899
Net salesHighest481.01,914.01,997.02,097.0
Net salesConsensus470.61,801.9467.31,862.31,947.82,044.4
Net salesMedian467.31,870.41,959.72,045.3
Net salesLowest453.01,793.01,897.01,981.0
Organic growth rate (in %)Number of Estimates5344
Organic growth rate (in %)Highest-1.10.55.45.2
Organic growth rate (in %)Consensus-2.0-2.0-3.4-0.23.94.5
Organic growth rate (in %)Median-3.90.23.94.4
Organic growth rate (in %)Lowest-4.5-1.32.54.1
Adjusted EBITANumber of Estimates7799
Adjusted EBITAHighest66.8254.7333.0350.0
Adjusted EBITAConsensus68.6256.057.1244.7280.2300.0
Adjusted EBITAMedian58.0245.1276.1294.6
Adjusted EBITALowest47.0225.0263.0272.7
Adjusted EBITA margin (in %)Number of Estimates7799
Adjusted EBITA margin (in %)Highest14.013.717.617.7
Adjusted EBITA margin (in %)Consensus12.112.312.212.914.114.4
Adjusted EBITA margin (in %)Median12.613.213.714.1
Adjusted EBITA margin (in %)Lowest10.112.112.512.8
One time costsNumber of Estimates6577
One time costsHighest11.832.436.338.4
One time costsConsensus14.9271.16.823.716.417.1
One time costsMedian6.022.014.015.0
One time costsLowest3.313.23.12.6
Reported EBITANumber of Estimates6577
Reported EBITAHighest57.8231.9276.8299.0
Reported EBITAConsensus53.7-15.152.0223.9258.4277.2
Reported EBITAMedian52.0224.0256.1275.9
Reported EBITALowest44.6218.6234.2256.2
PPA AmortizationNumber of Estimates6577
PPA AmortizationHighest11.043.243.443.4
PPA AmortizationConsensus11.143.89.037.237.237.5
PPA AmortizationMedian9.036.036.036.0
PPA AmortizationLowest7.135.430.031.3
Reported EBITNumber of Estimates6588
Reported EBITHighest50.6195.9241.2263.4
Reported EBITConsensus62.729.843.1186.7220.9239.1
Reported EBITMedian43.1188.0219.7236.6
Reported EBITLowest35.8177.0191.0213.0
Profit before taxesNumber of Estimates7699
Profit before taxesHighest46.0194.0266.0290.0
Profit before taxesConsensus50.4-21.832.7149.9196.8216.4
Profit before taxesMedian31.9143.3192.7207.5
Profit before taxesLowest20.3123.0153.0173.0
Net profit after minorities for the periodNumber of Estimates7699
Net profit after minorities for the periodHighest40.5153.0162.0181.0
Net profit after minorities for the periodConsensus38.3-62.815.0115.6149.0164.3
Net profit after minorities for the periodMedian24.7127.4150.3163.0
Net profit after minorities for the periodLowest-62.855.8119.3134.7
Average number of shares outstanding (in million)Number of Estimates7799
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 Estimates7699
EPS (in EUR)Highest0.341.291.371.52
EPS (in EUR)Consensus0.32-0.530.120.941.241.37
EPS (in EUR)Median0.200.981.251.37
EPS (in EUR)Lowest-0.530.471.011.14
Adjusted EPS (in EUR)Number of Estimates6688
Adjusted EPS (in EUR)Highest0.421.431.691.79
Adjusted EPS (in EUR)Consensus0.501.920.321.301.521.65
Adjusted EPS (in EUR)Median0.311.301.511.63
Adjusted EPS (in EUR)Lowest0.211.121.361.46
DPS (in EUR)Number of Estimates-676
DPS (in EUR)Highest-1.601.651.70
DPS (in EUR)Consensus-1.50-1.401.451.50
DPS (in EUR)Median-1.401.501.49
DPS (in EUR)Lowest-1.201.251.30
Net debtNumber of Estimates-677
Net debtHighest-662.0643.0631.0
Net debtConsensus879.8871.8-590.5559.9518.0
Net debtMedian-609.1546.0483.0
Net debtLowest-484.0450.5420.5
Cash flow from operationsNumber of Estimates-788
Cash flow from operationsHighest-301.0287.0301.0
Cash flow from operationsConsensus71.8325.7-229.7255.3272.7
Cash flow from operationsMedian-213.0256.5273.0
Cash flow from operationsLowest-198.2226.0242.1
Tietoevry Create; salesNumber of Estimates8899
Tietoevry Create; salesHighest216.0830.0878.0925.0
Tietoevry Create; salesConsensus223.8836.9211.1819.6846.8882.5
Tietoevry Create; salesMedian211.9819.5848.0898.0
Tietoevry Create; salesLowest206.0811.0808.0794.0
Tietoevry Create; adjusted EBITANumber of Estimates7788
Tietoevry Create; adjusted EBITAHighest26.8104.0113.0125.0
Tietoevry Create; adjusted EBITAConsensus29.4100.125.399.1105.5113.2
Tietoevry Create; adjusted EBITAMedian26.0100.7106.1113.4
Tietoevry Create; adjusted EBITALowest21.289.095.0102.0
Tietoevry Create; adjusted EBITA margin (in %)Number of Estimates7788
Tietoevry Create; adjusted EBITA margin (in %)Highest12.812.714.015.4
Tietoevry Create; adjusted EBITA margin (in %)Consensus13.112.012.012.112.512.8
Tietoevry Create; adjusted EBITA margin (in %)Median12.112.112.412.7
Tietoevry Create; adjusted EBITA margin (in %)Lowest10.311.011.211.3
Tietoevry Banking; salesNumber of Estimates8899
Tietoevry Banking; salesHighest149.0605.0641.0687.0
Tietoevry Banking; salesConsensus148.8580.4145.3584.0613.3644.3
Tietoevry Banking; salesMedian145.4586.5622.0659.3
Tietoevry Banking; salesLowest143.2548.0538.0529.0
Tietoevry Banking; adjusted EBITANumber of Estimates7788
Tietoevry Banking; adjusted EBITAHighest17.275.783.492.7
Tietoevry Banking; adjusted EBITAConsensus17.872.015.871.076.682.8
Tietoevry Banking; adjusted EBITAMedian15.771.476.981.3
Tietoevry Banking; adjusted EBITALowest14.462.065.072.0
Tietoevry Banking; adjusted EBITA margin (in %)Number of Estimates7788
Tietoevry Banking; adjusted EBITA margin (in %)Highest11.812.713.013.6
Tietoevry Banking; adjusted EBITA margin (in %)Consensus11.912.410.912.212.512.9
Tietoevry Banking; adjusted EBITA margin (in %)Median10.912.212.612.9
Tietoevry Banking; adjusted EBITA margin (in %)Lowest9.911.311.911.9
Tietoevry Care; salesNumber of Estimates8899
Tietoevry Care; salesHighest59.0241.0250.0265.0
Tietoevry Care; salesConsensus58.6231.357.8234.0242.5252.3
Tietoevry Care; salesMedian57.4234.0244.9254.7
Tietoevry Care; salesLowest57.0228.0225.0221.0
Tietoevry Care; adjusted EBITANumber of Estimates7788
Tietoevry Care; adjusted EBITAHighest16.470.676.080.0
Tietoevry Care; adjusted EBITAConsensus16.568.215.968.672.175.8
Tietoevry Care; adjusted EBITAMedian16.168.771.774.6
Tietoevry Care; adjusted EBITALowest14.966.569.071.1
Tietoevry Care; adjusted EBITA margin (in %)Number of Estimates7788
Tietoevry Care; adjusted EBITA margin (in %)Highest28.830.332.033.9
Tietoevry Care; adjusted EBITA margin (in %)Consensus28.229.527.529.430.030.3
Tietoevry Care; adjusted EBITA margin (in %)Median27.629.429.529.7
Tietoevry Care; adjusted EBITA margin (in %)Lowest26.028.829.029.0
Tietoevry Industry; salesNumber of Estimates8899
Tietoevry Industry; salesHighest69.1265.2281.0298.0
Tietoevry Industry; salesConsensus69.8263.767.4262.6271.2281.2
Tietoevry Industry; salesMedian67.3264.0271.0285.0
Tietoevry Industry; salesLowest66.0254.0249.0245.0
Tietoevry Industry; adjusted EBITANumber of Estimates7788
Tietoevry Industry; adjusted EBITAHighest11.149.052.057.0
Tietoevry Industry; adjusted EBITAConsensus11.439.49.940.543.446.5
Tietoevry Industry; adjusted EBITAMedian10.039.641.744.6
Tietoevry Industry; adjusted EBITALowest8.437.040.042.3
Tietoevry Industry; adjusted EBITA margin (in %)Number of Estimates7788
Tietoevry Industry; adjusted EBITA margin (in %)Highest16.319.320.923.3
Tietoevry Industry; adjusted EBITA margin (in %)Consensus16.315.014.715.516.316.8
Tietoevry Industry; adjusted EBITA margin (in %)Median14.515.015.616.1
Tietoevry Industry; adjusted EBITA margin (in %)Lowest12.414.114.815.3
Eliminations; salesNumber of Estimates8788
Eliminations; salesHighest-5.6-19.0-5.0-5.0
Eliminations; salesConsensus-30.4-110.4-14.1-54.1-51.5-52.3
Eliminations; salesMedian-8.4-33.0-41.3-43.6
Eliminations; salesLowest-31.0-114.0-117.0-121.0
Non-allocated costs, adjusted EBITANumber of Estimates7788
Non-allocated costs, adjusted EBITAHighest-7.6-27.6-16.8-17.7
Non-allocated costs, adjusted EBITAConsensus-6.5-23.7-10.8-34.5-23.9-24.7
Non-allocated costs, adjusted EBITAMedian-9.2-32.8-22.4-23.5
Non-allocated costs, adjusted EBITALowest-15.2-42.0-32.3-32.0
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.