| KPI | [EUR m] | Q3 2025 | FY 2025 | Q3 2026 E | FY 2026 E | FY 2027 E | FY 2028 E |
|---|---|---|---|---|---|---|---|
| Revenue | Number of Estimates | 6 | 6 | 6 | 6 | ||
| Revenue | Highest | 522.0 | 1,984.0 | 2,345.0 | 2,461.0 | ||
| Revenue | Average | 508.3 | 1,942.8 | 2,172.2 | 2,274.7 | ||
| Revenue | Median | 466.0 | 1,803.0 | 507.5 | 1,934.0 | 2,178.0 | 2,254.0 |
| Revenue | Lowest | 499.0 | 1,909.0 | 2,040.0 | 2,158.0 | ||
| Adjusted operating profit | Number of Estimates | 6 | 6 | 6 | 6 | ||
| Adjusted operating profit | Highest | 30.0 | 85.5 | 121.0 | 142.0 | ||
| Adjusted operating profit | Average | 26.7 | 82.8 | 115.1 | 134.5 | ||
| Adjusted operating profit | Median | 24.0 | 58.0 | 26.1 | 83.0 | 116.8 | 134.0 |
| Adjusted operating profit | Lowest | 23.8 | 79.0 | 106.0 | 127.6 | ||
| Result for the period | Number of Estimates | 2 | 3 | 3 | 3 | ||
| Result for the period | Highest | 10.0 | 18.0 | 46.4 | 64.0 | ||
| Result for the period | Average | 8.7 | -1.7 | 41.8 | 62.6 | ||
| Result for the period | Median | 2.0 | -17.0 | 8.7 | 9.0 | 44.0 | 63.7 |
| Result for the period | Lowest | 7.4 | -32.0 | 35.0 | 60.0 | ||
| Number of shares outstanding (in million) | Number of Estimates | 6 | 6 | 6 | 6 | ||
| Number of shares outstanding (in million) | Highest | 230.6 | 230.6 | 230.6 | 230.6 | ||
| Number of shares outstanding (in million) | Average | 230.6 | 230.6 | 230.6 | 230.6 | ||
| Number of shares outstanding (in million) | Median | 230.6 | 230.6 | 230.6 | 230.6 | 230.6 | 230.6 |
| Number of shares outstanding (in million) | Lowest | 230.6 | 230.6 | 230.6 | 230.6 | ||
| Earnings per share (in EUR) | Number of Estimates | 3 | 3 | 3 | 3 | ||
| Earnings per share (in EUR) | Highest | 0.03 | 0.04 | 0.16 | 0.25 | ||
| Earnings per share (in EUR) | Average | 0.02 | -0.05 | 0.14 | 0.24 | ||
| Earnings per share (in EUR) | Median | 0.00 | -0.11 | 0.02 | 0.00 | 0.15 | 0.24 |
| Earnings per share (in EUR) | Lowest | 0.02 | -0.18 | 0.11 | 0.24 | ||
| Dividend per share (in EUR) | Number of Estimates | - | 6 | 6 | 6 | ||
| Dividend per share (in EUR) | Highest | - | 0.05 | 0.14 | 0.15 | ||
| Dividend per share (in EUR) | Average | - | 0.01 | 0.05 | 0.09 | ||
| Dividend per share (in EUR) | Median | - | 0.00 | - | 0.00 | 0.03 | 0.10 |
| Dividend per share (in EUR) | Lowest | - | 0.00 | 0.00 | 0.00 |
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.
