Umicore Detailed Consensus >> Segments
Consensus as of: 2025-06-10

KPI[EUR m]FY 2024FY 2025 EFY 2026 EFY 2027 EFY 2028 E
Battery Materials, Revenues (excluding precious metals)Number of Estimates9998
Battery Materials, Revenues (excluding precious metals)Highest489.5597.2862.61,060.0
Battery Materials, Revenues (excluding precious metals)Consensus385.7413.5509.3641.8823.4
Battery Materials, Revenues (excluding precious metals)Median394.0529.6720.3852.3
Battery Materials, Revenues (excluding precious metals)Lowest383.8383.8383.8383.8
Battery Materials, Adjusted EBITDA (including associates)Number of Estimates9998
Battery Materials, Adjusted EBITDA (including associates)Highest2.074.3139.2266.6
Battery Materials, Adjusted EBITDA (including associates)Consensus-5.3-10.432.082.7151.5
Battery Materials, Adjusted EBITDA (including associates)Median-9.023.986.3144.5
Battery Materials, Adjusted EBITDA (including associates)Lowest-23.55.323.446.7
Battery Materials, Adjusted EBIT (including associates)Number of Estimates6665
Battery Materials, Adjusted EBIT (including associates)Highest-67.6-1.960.0122.9
Battery Materials, Adjusted EBIT (including associates)Consensus-90.0-89.3-65.4-21.957.6
Battery Materials, Adjusted EBIT (including associates)Median-84.4-61.6-24.383.8
Battery Materials, Adjusted EBIT (including associates)Lowest-131.1-126.1-92.1-81.1
Catalysis, Revenues (excluding precious metals)Number of Estimates1010108
Catalysis, Revenues (excluding precious metals)Highest1,663.01,712.91,764.31,799.6
Catalysis, Revenues (excluding precious metals)Consensus1,666.11,629.91,635.11,625.61,631.1
Catalysis, Revenues (excluding precious metals)Median1,632.81,627.51,618.21,602.6
Catalysis, Revenues (excluding precious metals)Lowest1,584.31,533.01,485.01,500.0
Catalysis, Adjusted EBITDA (including associates)Number of Estimates9998
Catalysis, Adjusted EBITDA (including associates)Highest435.9443.9441.1449.9
Catalysis, Adjusted EBITDA (including associates)Consensus430.9421.7421.2414.6408.1
Catalysis, Adjusted EBITDA (including associates)Median424.5420.3423.9413.0
Catalysis, Adjusted EBITDA (including associates)Lowest401.0395.1370.8350.4
Catalysis, Adjusted EBIT (including associates)Number of Estimates7775
Catalysis, Adjusted EBIT (including associates)Highest362.3357.8367.7375.0
Catalysis, Adjusted EBIT (including associates)Consensus361.7351.2342.3335.5332.3
Catalysis, Adjusted EBIT (including associates)Median356.5347.3335.1324.9
Catalysis, Adjusted EBIT (including associates)Lowest334.3314.0300.0279.2
Recycling, Revenues (excluding precious metals)Number of Estimates1010108
Recycling, Revenues (excluding precious metals)Highest949.5959.0968.61,006.0
Recycling, Revenues (excluding precious metals)Consensus907.5876.2874.4880.9909.7
Recycling, Revenues (excluding precious metals)Median868.4869.3878.4935.5
Recycling, Revenues (excluding precious metals)Lowest839.0814.2806.1800.3
Recycling, Adjusted EBITDA (including associates)Number of Estimates9998
Recycling, Adjusted EBITDA (including associates)Highest325.2326.1329.0350.0
Recycling, Adjusted EBITDA (including associates)Consensus325.7298.2295.3296.3304.3
Recycling, Adjusted EBITDA (including associates)Median302.9297.4300.3292.7
Recycling, Adjusted EBITDA (including associates)Lowest243.0268.7264.1276.1
Recycling, Adjusted EBIT (including associates)Number of Estimates7775
Recycling, Adjusted EBIT (including associates)Highest247.0253.0260.0251.4
Recycling, Adjusted EBIT (including associates)Consensus248.1228.0222.5219.7206.7
Recycling, Adjusted EBIT (including associates)Median224.1220.3217.1200.0
Recycling, Adjusted EBIT (including associates)Lowest210.9190.7181.4183.8
Specialty Materials, Revenues (excluding precious metals)Number of Estimates9998
Specialty Materials, Revenues (excluding precious metals)Highest565.6580.0603.0627.0
Specialty Materials, Revenues (excluding precious metals)Consensus536.3539.5555.0570.8591.6
Specialty Materials, Revenues (excluding precious metals)Median545.0555.0570.5591.4
Specialty Materials, Revenues (excluding precious metals)Lowest512.0526.0526.0565.0
Specialty Materials, Adjusted EBITDA (including associates)Number of Estimates9998
Specialty Materials, Adjusted EBITDA (including associates)Highest114.2116.3124.0133.0
Specialty Materials, Adjusted EBITDA (including associates)Consensus97.3103.3107.6111.8117.2
Specialty Materials, Adjusted EBITDA (including associates)Median103.0105.5111.7117.9
Specialty Materials, Adjusted EBITDA (including associates)Lowest95.9102.6102.6105.0
Specialty Materials, Adjusted EBIT (including associatesNumber of Estimates6665
Specialty Materials, Adjusted EBIT (including associatesHighest84.883.587.889.7
Specialty Materials, Adjusted EBIT (including associatesConsensus65.771.175.579.082.7
Specialty Materials, Adjusted EBIT (including associatesMedian70.274.279.081.3
Specialty Materials, Adjusted EBIT (including associatesLowest61.468.073.077.9
Corporate & Group items, Adjusted EBITDANumber of Estimates9998
Corporate & Group items, Adjusted EBITDAHighest-30.0-32.0-36.0-34.0
Corporate & Group items, Adjusted EBITDAConsensus-85.8-74.1-74.5-75.6-77.0
Corporate & Group items, Adjusted EBITDAMedian-77.2-77.0-78.8-82.5
Corporate & Group items, Adjusted EBITDALowest-88.0-91.4-96.6-99.8
Corporate & Group items, Adjusted EBITNumber of Estimates7775
Corporate & Group items, Adjusted EBITHighest-95.0-95.0-93.5-88.9
Corporate & Group items, Adjusted EBITConsensus-107.9-100.7-101.6-102.8-104.7
Corporate & Group items, Adjusted EBITMedian-100.0-99.0-101.0-103.0
Corporate & Group items, Adjusted EBITLowest-107.9-113.4-119.4-123.0
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.