Tietoevry Detailed Consensus >> Group
Consensus as of: 2023-08-17

KPI[EUR m]Q3 2022FY 2022Q3 2023 EFY 2023 EFY 2024 EFY 2025 E
Net salesNumber of Estimates11131313
Net salesHighest694.03,003.93,107.23,269.4
Net salesConsensus690.42,928.1675.42,902.73,036.23,156.1
Net salesMedian675.22,895.03,024.03,165.0
Net salesLowest651.02,855.02,953.03,068.0
Organic growth rate (in %)Number of Estimates3444
Organic growth rate (in %)Highest4.
Organic growth rate (in %)Consensus7.
Organic growth rate (in %)Median4.
Organic growth rate (in %)Lowest1.
Adjusted EBITANumber of Estimates11131313
Adjusted EBITAHighest96.6395.6422.0459.2
Adjusted EBITAConsensus97.9379.293.1374.9401.4426.0
Adjusted EBITAMedian94.3375.4402.0428.0
Adjusted EBITALowest85.7364.0366.9375.7
Adjusted EBITA margin (in %)Number of Estimates11131313
Adjusted EBITA margin (in %)Highest14.313.213.714.0
Adjusted EBITA margin (in %)Consensus14.213.013.812.913.213.5
Adjusted EBITA margin (in %)Median13.912.913.313.5
Adjusted EBITA margin (in %)Lowest12.512.512.112.2
One time costsNumber of Estimates10111111
One time costsHighest21.271.948.344.4
One time costsConsensus8.766.012.659.339.036.1
One time costsMedian13.461.341.338.3
One time costsLowest6.046.528.024.0
Reported EBITANumber of Estimates10121212
Reported EBITAHighest87.3349.2390.3426.5
Reported EBITAConsensus89.2313.280.7314.1362.9389.7
Reported EBITAMedian80.7310.2364.3395.7
Reported EBITALowest71.9295.7322.5331.3
PPA AmortizationNumber of Estimates10111111
PPA AmortizationHighest12.244.747.047.9
PPA AmortizationConsensus11.746.710.441.141.441.4
PPA AmortizationMedian10.
PPA AmortizationLowest9.639.037.335.5
Reported EBITNumber of Estimates11121212
Reported EBITHighest76.8307.2339.0370.9
Reported EBITConsensus77.5266.569.6272.1316.2342.5
Reported EBITMedian70.0268.2317.0348.2
Reported EBITLowest62.0252.0281.5290.3
Profit before taxesNumber of Estimates10131313
Profit before taxesHighest68.0286.1327.8364.0
Profit before taxesConsensus75.1242.862.0243.1292.2321.1
Profit before taxesMedian62.5237.9287.7317.7
Profit before taxesLowest55.6226.0246.7255.5
Net profit after minorities for the periodNumber of Estimates11131313
Net profit after minorities for the periodHighest54.0223.2255.7283.9
Net profit after minorities for the periodConsensus59.1188.648.2190.3228.9251.6
Net profit after minorities for the periodMedian48.3189.1226.6251.0
Net profit after minorities for the periodLowest41.0170.0194.9201.8
Average number of shares outstanding (in million)Number of Estimates12131313
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 Estimates11131313
EPS (in EUR)Highest0.461.882.162.40
EPS (in EUR)Consensus0.501.590.411.611.932.12
EPS (in EUR)Median0.411.611.902.12
EPS (in EUR)Lowest0.351.441.651.70
Adjusted EPS (in EUR)Number of Estimates10111111
Adjusted EPS (in EUR)Highest0.582.352.662.91
Adjusted EPS (in EUR)Consensus0.632.360.552.222.412.58
Adjusted EPS (in EUR)Median0.562.232.472.58
Adjusted EPS (in EUR)Lowest0.522.072.152.21
DPS (in EUR)Number of Estimates-131313
DPS (in EUR)Highest-1.551.601.70
DPS (in EUR)Consensus-1.45-1.501.551.61
DPS (in EUR)Median-1.501.551.60
DPS (in EUR)Lowest-1.451.501.50
Net debtNumber of Estimates-131212
Net debtHighest-854.0829.0784.0
Net debtConsensus700.3679.1-678.3621.6574.5
Net debtMedian-664.2646.3574.8
Net debtLowest-428.0425.4423.0
Cash flow from operationsNumber of Estimates-111111
Cash flow from operationsHighest-426.2447.0487.4
Cash flow from operationsConsensus40.2276.9-338.6379.5373.5
Cash flow from operationsMedian-340.0377.8401.0
Cash flow from operationsLowest-235.0214.839.2

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.