Consensus Estimates as of May 19, 2020

KPIin € millionFY 2019FY 2020 EFY 2021 EFY 2022 E
RevenueNumber of Estimates664
RevenueHighest1,597.11,800.81,965.0
RevenueMedian1,901.11,467.61,714.51,911.7
RevenueMean1,901.11,470.51,709.01,904.4
RevenueLowest1,325.01,520.01,829.0
Reported EBITNumber of Estimates664
Reported EBITHighest75.1140.6179.2
Reported EBITMedian153.167.4131.2170.4
Reported EBITMean153.155.1119.5171.1
Reported EBITLowest-13.348.6164.2
Reported EBIT margin (in %)Number of Estimates664
Reported EBIT margin (in %)Highest4.98.09.5
Reported EBIT margin (in %)Median8.14.67.69.0
Reported EBIT margin (in %)Mean8.13.76.99.0
Reported EBIT margin (in %)Lowest-1.03.28.5
EPS reported (in Euro)Number of Estimates664
EPS reported (in Euro)Highest0.571.211.61
EPS reported (in Euro)Median1.260.411.141.52
EPS reported (in Euro)Mean1.260.331.011.53
EPS reported (in Euro)Lowest-0.280.321.44
Target Prices (in €)
Number of Estimates 6
Highest 21.00
Median 14.25
Mean 14.42
Lowest 7.50
Recommendations
Positive 83.3%
Neutral 0.0%
Negative 16.7%

Provided by

Vara Research

The earnings estimates of the following institutions were included in the above figures
Bankhaus Lampe, Berenberg Bank, Hauck & Aufhäuser, Jefferies, Kepler Cheuvreux, Warburg Research.
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.