Umicore Detailed Consensus >> Segments
Consensus as of: 2025-04-28

KPI[EUR m]FY 2024FY 2025 EFY 2026 EFY 2027 EFY 2028 E
Battery Materials, Revenues (excluding precious metals)Number of Estimates1010109
Battery Materials, Revenues (excluding precious metals)Highest489.5597.2862.61,060.0
Battery Materials, Revenues (excluding precious metals)Consensus385.7406.7490.2614.8783.8
Battery Materials, Revenues (excluding precious metals)Median393.0462.5580.4788.0
Battery Materials, Revenues (excluding precious metals)Lowest344.8383.8383.8383.8
Battery Materials, Adjusted EBITDA (including associates)Number of Estimates1010109
Battery Materials, Adjusted EBITDA (including associates)Highest2.074.3139.2243.8
Battery Materials, Adjusted EBITDA (including associates)Consensus-5.3-10.429.681.2141.5
Battery Materials, Adjusted EBITDA (including associates)Median-9.322.686.3148.7
Battery Materials, Adjusted EBITDA (including associates)Lowest-23.55.323.446.7
Battery Materials, Adjusted EBIT (including associates)Number of Estimates7776
Battery Materials, Adjusted EBIT (including associates)Highest-67.6-1.960.096.2
Battery Materials, Adjusted EBIT (including associates)Consensus-90.0-88.8-64.4-18.549.1
Battery Materials, Adjusted EBIT (including associates)Median-85.5-63.92.566.3
Battery Materials, Adjusted EBIT (including associates)Lowest-131.1-126.1-92.1-81.1
Catalysis, Revenues (excluding precious metals)Number of Estimates1111119
Catalysis, Revenues (excluding precious metals)Highest1,663.01,712.91,764.31,799.6
Catalysis, Revenues (excluding precious metals)Consensus1,666.11,627.31,631.11,619.51,618.6
Catalysis, Revenues (excluding precious metals)Median1,632.71,625.51,616.41,596.9
Catalysis, Revenues (excluding precious metals)Lowest1,584.31,533.01,485.01,500.0
Catalysis, Adjusted EBITDA (including associates)Number of Estimates1010109
Catalysis, Adjusted EBITDA (including associates)Highest435.9443.9441.1449.9
Catalysis, Adjusted EBITDA (including associates)Consensus430.9414.8412.7403.2395.1
Catalysis, Adjusted EBITDA (including associates)Median423.9415.9408.7400.0
Catalysis, Adjusted EBITDA (including associates)Lowest354.9365.5360.2341.9
Catalysis, Adjusted EBIT (including associates)Number of Estimates8886
Catalysis, Adjusted EBIT (including associates)Highest362.3356.9367.7375.0
Catalysis, Adjusted EBIT (including associates)Consensus361.7342.9333.1323.3315.5
Catalysis, Adjusted EBIT (including associates)Median351.5338.5317.8316.3
Catalysis, Adjusted EBIT (including associates)Lowest287.8294.1294.9279.2
Recycling, Revenues (excluding precious metals)Number of Estimates1111119
Recycling, Revenues (excluding precious metals)Highest922.4907.4943.71,006.0
Recycling, Revenues (excluding precious metals)Consensus907.5874.1868.5873.6899.5
Recycling, Revenues (excluding precious metals)Median874.7864.4874.8890.5
Recycling, Revenues (excluding precious metals)Lowest839.0814.2806.1800.3
Recycling, Adjusted EBITDA (including associates)Number of Estimates1010109
Recycling, Adjusted EBITDA (including associates)Highest318.0324.0329.0350.0
Recycling, Adjusted EBITDA (including associates)Consensus325.7295.3290.3292.0301.8
Recycling, Adjusted EBITDA (including associates)Median300.4289.0289.1293.9
Recycling, Adjusted EBITDA (including associates)Lowest243.0268.7264.1265.8
Recycling, Adjusted EBIT (including associates)Number of Estimates8886
Recycling, Adjusted EBIT (including associates)Highest247.0253.0260.0251.4
Recycling, Adjusted EBIT (including associates)Consensus248.1223.6216.1214.9206.8
Recycling, Adjusted EBIT (including associates)Median223.7215.7207.8201.2
Recycling, Adjusted EBIT (including associates)Lowest210.9190.7181.4183.8
Specialty Materials, Revenues (excluding precious metals)Number of Estimates1010109
Specialty Materials, Revenues (excluding precious metals)Highest565.6580.0603.0627.0
Specialty Materials, Revenues (excluding precious metals)Consensus536.3539.8554.8570.4590.7
Specialty Materials, Revenues (excluding precious metals)Median541.2553.0567.6592.9
Specialty Materials, Revenues (excluding precious metals)Lowest517.1526.0526.0565.0
Specialty Materials, Adjusted EBITDA (including associates)Number of Estimates1010109
Specialty Materials, Adjusted EBITDA (including associates)Highest114.2116.3124.0133.0
Specialty Materials, Adjusted EBITDA (including associates)Consensus97.3102.3106.6110.7116.3
Specialty Materials, Adjusted EBITDA (including associates)Median102.8104.6109.2116.1
Specialty Materials, Adjusted EBITDA (including associates)Lowest90.599.5102.6105.0
Specialty Materials, Adjusted EBIT (including associatesNumber of Estimates7776
Specialty Materials, Adjusted EBIT (including associatesHighest84.883.587.889.7
Specialty Materials, Adjusted EBIT (including associatesConsensus65.769.774.077.581.5
Specialty Materials, Adjusted EBIT (including associatesMedian69.573.777.481.8
Specialty Materials, Adjusted EBIT (including associatesLowest54.361.867.871.1
Corporate & Group items, Adjusted EBITDANumber of Estimates1010109
Corporate & Group items, Adjusted EBITDAHighest-30.0-32.0-36.0-34.0
Corporate & Group items, Adjusted EBITDAConsensus-85.8-78.0-75.3-76.4-78.0
Corporate & Group items, Adjusted EBITDAMedian-80.0-77.6-79.5-84.0
Corporate & Group items, Adjusted EBITDALowest-107.9-91.4-96.6-99.8
Corporate & Group items, Adjusted EBITNumber of Estimates8886
Corporate & Group items, Adjusted EBITHighest-95.0-95.0-93.5-88.9
Corporate & Group items, Adjusted EBITConsensus-107.9-105.4-102.4-103.8-106.1
Corporate & Group items, Adjusted EBITMedian-102.9-100.5-103.0-106.0
Corporate & Group items, Adjusted EBITLowest-130.0-113.4-119.4-123.0
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.