Symrise (SY1) - OVERVIEW



Price targets (in Euro)
Number of published price targets 18               
- Highest 71.00               
- Average 60.28               
- Median 59.50               
- Lowest 49.00               
Recommendations
Number of published Recommendations 20               
-thereof positive               
-thereof neutral 13               
-thereof negative               
 
 
(in Euro m)Q1 2015FY 2015Q1 2016 EFY 2016 EFY 2017 E
Sales
- Number of Estimates     14 17 16 
- Highest     767.1 3,041.2 3,221.0 
- Consensus 668.0 2,601.7 746.7 2,945.9 3,100.3 
- Median     744.0 2,960.0 3,105.5 
- Lowest     726.3 2,849.0 2,991.9 
Sales growth on local currency basis (%)*
- Number of Estimates     10 13 12 
- Highest     7.6 6.6 6.0 
- Consensus 6.0 6.0 5.6 5.4 5.1 
- Median     5.5 5.3 5.2 
- Lowest     4.0 3.4 4.0 
EBITDA normalized**
- Number of Estimates     10 13 14 
- Highest     165.7 650.3 720.9 
- Consensus 161.4 634.2 679.5 
- Median     160.7 629.0 675.8 
- Lowest     157.9 617.5 644.5 
EBITDA-margin (%) normalized**
- Number of Estimates     10 13 14 
- Highest     22.4 22.0 22.8 
- Consensus 21.6 21.5 21.9 
- Median     21.4 21.4 21.8 
- Lowest     21.2 21.1 21.0 
EBITDA reported
- Number of Estimates     11 15 14 
- Highest     162.9 635.3 720.9 
- Consensus 148.8 572.2 156.6 619.2 680.1 
- Median     156.8 617.3 675.2 
- Lowest     147.9 604.0 659.4 
EBITDA-margin (%) reported
- Number of Estimates     11 15 14 
- Highest     22.0 21.7 22.8 
- Consensus 22.3 22.0 20.9 21.0 21.9 
- Median     20.9 21.1 21.8 
- Lowest     19.9 20.5 21.5 
EBIT normalized**
- Number of Estimates     12 13 
- Highest     124.2 458.9 508.3 
- Consensus 116.4 440.8 481.9 
- Median     116.9 442.4 481.0 
- Lowest     108.6 423.5 459.2 
EBIT-margin (%) normalized**
- Number of Estimates     12 13 
- Highest     16.2 15.5 16.5 
- Consensus 15.5 15.0 15.5 
- Median     15.5 15.0 15.4 
- Lowest     14.4 14.5 15.0 
EBIT reported
- Number of Estimates     11 15 14 
- Highest     115.1 461.0 510.0 
- Consensus 106.4 395.2 109.5 427.8 483.4 
- Median     109.9 427.5 481.5 
- Lowest     103.1 410.0 459.2 
EBIT-margin (%) reported
- Number of Estimates     11 15 14 
- Highest     15.4 15.6 16.5 
- Consensus 15.9 15.2 14.6 14.5 15.6 
- Median     14.6 14.6 15.6 
- Lowest     13.9 14.0 15.0 
Profit before tax
- Number of Estimates     10 15 14 
- Highest     102.1 409.0 458.0 
- Consensus 99.3 350.9 96.7 377.0 429.2 
- Median     96.7 378.5 434.9 
- Lowest     91.6 351.2 371.7 
Reported Income for the year
- Number of Estimates     11 15 14 
- Highest     73.0 287.0 320.6 
- Consensus 68.0 246.8 68.0 263.1 301.0 
- Median     67.8 264.3 304.1 
- Lowest     63.1 239.5 270.9 
Average number of shares (in million)
- Number of Estimates     12 15 14 
- Highest     129.8 129.8 129.8 
- Consensus 129.8 129.8 129.8 129.8 129.8 
- Median     129.8 129.8 129.8 
- Lowest     129.3 129.3 129.3 
EPS reported
- Number of Estimates     11 15 14 
- Highest     0.56 2.21 2.47 
- Consensus 0.52 1.90 0.52 2.03 2.32 
- Median     0.52 2.04 2.34 
- Lowest     0.49 1.85 2.09 
EPS normalized**
- Number of Estimates     
- Highest     0.56 2.15 2.42 
- Consensus 0.56 2.10 2.33 
- Median     0.56 2.10 2.34 
- Lowest     0.56 2.05 2.22 
Dividend
- Number of Estimates     16 15 
- Highest     0.95 1.10 
- Consensus 0.80 0.88 0.96 
- Median     0.90 0.95 
- Lowest     0.82 0.90 
*) Sales growth on local currency basis (organic growth)
**) adjusted for/BEFORE transaction and integration costs as well as one-off valuation effects related to business combinations
Last update on 06/05/2016
The earnings estimates of the following institutions were included in the above figures:
Baader Helvea, Bankhaus Lampe, Bankhaus Metzler, Berenberg Bank, BoA Merrill Lynch, Citigroup, Commerzbank, Davy, Deutsche Bank, DZ Bank, Exane BNP Paribas, Independent Research, J.P. Morgan Cazenove, Kepler Cheuvreux, LBBW, Liberum Capital, NordLB, Raymond James, Société Générale, UBS
 
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.

file data build at 2016-05-28 03:06:02