Tietoevry Detailed Consensus >> Group
Consensus as of: 2024-02-27

KPI[EUR m]Q1 2023FY 2023Q1 2024 EFY 2024 EFY 2025 EFY 2026 E
Net salesNumber of Estimates10131312
Net salesHighest770.22,985.43,145.03,302.0
Net salesConsensus744.32,851.4745.32,929.23,038.53,142.3
Net salesMedian742.02,921.73,028.03,133.4
Net salesLowest728.92,846.02,956.03,016.1
Organic growth rate (in %)Number of Estimates3875
Organic growth rate (in %)Highest2.23.55.94.9
Organic growth rate (in %)Consensus8.04.01.11.83.93.6
Organic growth rate (in %)Median1.21.83.73.7
Organic growth rate (in %)Lowest-0.20.53.12.4
Adjusted EBITANumber of Estimates10131312
Adjusted EBITAHighest93.1375.7425.0448.0
Adjusted EBITAConsensus91.9358.789.2366.2392.7410.3
Adjusted EBITAMedian89.5367.6392.2412.9
Adjusted EBITALowest84.0345.0370.5376.9
Adjusted EBITA margin (in %)Number of Estimates10131312
Adjusted EBITA margin (in %)Highest12.412.813.513.6
Adjusted EBITA margin (in %)Consensus12.312.612.012.512.913.1
Adjusted EBITA margin (in %)Median12.112.513.013.2
Adjusted EBITA margin (in %)Lowest11.312.112.412.1
One time costsNumber of Estimates910109
One time costsHighest17.554.740.041.5
One time costsConsensus12.761.211.837.930.931.2
One time costsMedian11.640.332.632.6
One time costsLowest7.511.111.111.1
Reported EBITANumber of Estimates910109
Reported EBITAHighest83.5363.0405.0428.0
Reported EBITAConsensus79.2297.477.4329.0364.1385.2
Reported EBITAMedian77.7329.1362.6382.8
Reported EBITALowest68.6298.8330.5343.0
PPA AmortizationNumber of Estimates910109
PPA AmortizationHighest11.345.146.247.1
PPA AmortizationConsensus10.541.810.842.142.141.8
PPA AmortizationMedian10.943.643.643.3
PPA AmortizationLowest10.029.230.230.2
Reported EBITNumber of Estimates10131311
Reported EBITHighest72.7333.8361.0385.0
Reported EBITConsensus68.7255.666.3284.4317.1337.2
Reported EBITMedian65.8282.2313.3339.3
Reported EBITLowest57.8257.0286.0299.7
Profit before taxesNumber of Estimates10121210
Profit before taxesHighest63.4309.8331.0358.0
Profit before taxesConsensus62.2220.857.0250.9287.5308.6
Profit before taxesMedian56.7245.3283.4305.7
Profit before taxesLowest45.0222.6250.9263.4
Net profit after minorities for the periodNumber of Estimates10131312
Net profit after minorities for the periodHighest50.0232.4258.0279.0
Net profit after minorities for the periodConsensus48.5172.244.3194.4223.0235.8
Net profit after minorities for the periodMedian44.3190.0220.5232.1
Net profit after minorities for the periodLowest35.1173.6198.2208.1
Average number of shares outstanding (in million)Number of Estimates10131312
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 Estimates10131312
EPS (in EUR)Highest0.421.962.182.36
EPS (in EUR)Consensus0.411.450.371.641.881.99
EPS (in EUR)Median0.381.611.861.96
EPS (in EUR)Lowest0.301.471.671.76
Adjusted EPS (in EUR)Number of Estimates8111111
Adjusted EPS (in EUR)Highest0.572.292.552.73
Adjusted EPS (in EUR)Consensus0.572.140.522.122.332.48
Adjusted EPS (in EUR)Median0.522.132.342.50
Adjusted EPS (in EUR)Lowest0.461.932.092.26
DPS (in EUR)Number of Estimates-131311
DPS (in EUR)Highest-1.601.701.70
DPS (in EUR)Consensus-1.47-1.501.551.60
DPS (in EUR)Median-1.501.551.60
DPS (in EUR)Lowest-1.331.441.50
Net debtNumber of Estimates-121110
Net debtHighest-1,022.01,035.01,031.0
Net debtConsensus632.2911.8-841.4773.7718.4
Net debtMedian-831.6741.9664.1
Net debtLowest-715.2654.0586.1
Cash flow from operationsNumber of Estimates-121211
Cash flow from operationsHighest-458.5436.8468.1
Cash flow from operationsConsensus103.7266.1-375.7382.0400.0
Cash flow from operationsMedian-386.2373.5401.5
Cash flow from operationsLowest-294.9323.0347.0
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.