Umicore Detailed Consensus >> Segments
Last Update: 2022-01-27

KPI[EUR m]H2 2020FY 2020H2 2021 EFY 2021 EFY 2022 EFY 2023 EFY 2024 E
Catalysis, Revenues (excluding precious metals)Number of Estimates171717179
Catalysis, Revenues (excluding precious metals)Highest878.71,786.31,906.62,060.42,073.2
Catalysis, Revenues (excluding precious metals)Consensus793.61,364.2751.91,659.71,776.51,869.81,917.5
Catalysis, Revenues (excluding precious metals)Median748.41,656.41,779.01,884.01,959.3
Catalysis, Revenues (excluding precious metals)Lowest672.01,580.01,669.01,723.01,657.0
Catalysis, Adjusted EBIT (including associates)Number of Estimates181818189
Catalysis, Adjusted EBIT (including associates)Highest167.8371.5396.7409.0438.7
Catalysis, Adjusted EBIT (including associates)Consensus132.3153.7120.2324.2311.5316.4330.2
Catalysis, Adjusted EBIT (including associates)Median118.5322.5317.3308.8332.6
Catalysis, Adjusted EBIT (including associates)Lowest106.0310.0260.5246.0227.0
Energy & Surface Technologies, Revenues (excluding precious metals)Number of Estimates171717179
Energy & Surface Technologies, Revenues (excluding precious metals)Highest794.01,388.01,523.31,962.02,086.9
Energy & Surface Technologies, Revenues (excluding precious metals)Consensus488.31,045.0651.31,245.21,386.41,562.51,880.3
Energy & Surface Technologies, Revenues (excluding precious metals)Median650.01,244.01,404.11,579.61,902.8
Energy & Surface Technologies, Revenues (excluding precious metals)Lowest517.01,111.01,222.01,317.01,482.8
Energy & Surface Technologies, Adjusted EBIT (including associates)Number of Estimates181818189
Energy & Surface Technologies, Adjusted EBIT (including associates)Highest67.0145.0193.4226.4293.8
Energy & Surface Technologies, Adjusted EBIT (including associates)Consensus21.175.356.0134.0139.6152.8213.6
Energy & Surface Technologies, Adjusted EBIT (including associates)Median57.3135.3140.7150.8207.1
Energy & Surface Technologies, Adjusted EBIT (including associates)Lowest36.0114.0100.7103.0147.2
Recycling, Revenues (excluding precious metals)Number of Estimates171717179
Recycling, Revenues (excluding precious metals)Highest560.01,212.01,103.01,158.01,235.6
Recycling, Revenues (excluding precious metals)Consensus396.0836.0457.51,109.5990.0962.5989.9
Recycling, Revenues (excluding precious metals)Median451.01,103.0988.7968.9973.7
Recycling, Revenues (excluding precious metals)Lowest311.2963.2882.8838.5788.0
Recycling, Adjusted EBIT (including associates)Number of Estimates181818189
Recycling, Adjusted EBIT (including associates)Highest253.0623.2555.4561.0561.7
Recycling, Adjusted EBIT (including associates)Consensus170.7361.8214.8585.8449.5393.0391.7
Recycling, Adjusted EBIT (including associates)Median215.9586.8455.5386.5367.6
Recycling, Adjusted EBIT (including associates)Lowest172.0542.7373.0307.0300.0
Corporate & Group items, Adjusted EBITNumber of Estimates181818189
Corporate & Group items, Adjusted EBITHighest-29.0-56.0-50.0-50.0-50.0
Corporate & Group items, Adjusted EBITConsensus-30.8-54.4-36.8-63.9-65.7-67.7-65.6
Corporate & Group items, Adjusted EBITMedian-36.0-63.0-66.4-67.6-65.5
Corporate & Group items, Adjusted EBITLowest-48.0-75.0-76.5-87.0-74.3
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.