× You have changed the size of your browser. Reload the page for best representation and functionality.
Reload
× For horizontal scrolling please use the arrows.
OK
Print table
Last update 2018-05-23
(in EUR m)Q2 2017FY 2017Q2 2018 EFY 2018 EFY 2019 EFY 2020 E
Revenue
- Number of Estimates      
- Highest     554.0 2,200.2 2,255.0 2,325.0  
- Consensus 563.3 2,275.8 543.0 2,184.7 2,205.3 2,251.1  
- Median     541.0 2,189.0 2,217.0 2,252.0  
- Lowest     535.0 2,164.0 2,146.0 2,145.0  
Revenue growth (in %)
- Number of Estimates      
- Highest     -1.7 -3.3 2.7 4.0  
- Consensus -3.6 -4.0 0.9 2.1  
- Median     -4.0 -3.8 1.1 2.7  
- Lowest     -5.0 -4.9 -0.8 -2.0  
Adjusted EBITDA
- Number of Estimates      
- Highest     18.5 85.3 123.4 133.0  
- Consensus 4.5 25.8 13.4 75.7 99.0 112.2  
- Median     12.5 74.4 100.2 111.6  
- Lowest     9.1 64.2 77.8 90.9  
Adjusted EBITDA margin (in %)
- Number of Estimates      
- Highest     3.5 3.9 5.5 5.8  
- Consensus 0.8 1.1 2.5 3.5 4.5 5.0  
- Median     2.3 3.4 4.6 5.0  
- Lowest     1.7 3.0 3.6 4.0  
EBITDA
- Number of Estimates      
- Highest     15.5 84.3 123.4 133.0  
- Consensus -14.1 3.8 11.5 71.0 99.0 112.2  
- Median     11.4 73.4 100.2 111.6  
- Lowest     6.0 59.7 77.8 90.9  
EBITDA margin (in %)
- Number of Estimates      
- Highest     2.9 3.9 5.5 5.8  
- Consensus -2.5 0.2 2.1 3.3 4.5 5.0  
- Median     2.1 3.4 4.6 5.0  
- Lowest     1.1 2.8 3.6 4.0  
EBIT
- Number of Estimates      
- Highest     9.0 57.0 95.7 110.0  
- Consensus -21.6 -26.6 4.8 43.8 72.0 85.9  
- Median     4.4 45.4 74.4 85.8  
- Lowest     0.0 31.0 50.4 63.0  
Result for the period
- Number of Estimates      
- Highest     6.3 38.5 69.9 81.0  
- Consensus -16.8 -27.0 2.6 29.3 51.2 62.4  
- Median     3.0 28.9 51.6 60.5  
- Lowest     -1.0 17.0 35.2 43.6  
Average number of shares (in million)
- Number of Estimates      
- Highest     129.4 129.4 129.4 129.4  
- Consensus 125.1 125.1 129.4 129.4 129.4 129.4  
- Median     129.4 129.4 129.4 129.4  
- Lowest     129.4 129.4 129.4 129.4  
EPS reported (in EUR)
- Number of Estimates      
- Highest     0.05 0.31 0.56 0.63  
- Consensus -0.14 -0.24 0.02 0.22 0.40 0.48  
- Median     0.02 0.22 0.40 0.47  
- Lowest     -0.01 0.13 0.27 0.34  
Dividend per share (in EUR)
- Number of Estimates      
- Highest     0.20 0.30 0.35  
- Consensus 0.00 0.12 0.22 0.27  
- Median     0.12 0.24 0.30  
- Lowest     0.07 0.12 0.16  
Net interest bearing liabilities (plus for net debt, minus for net cash)
- Number of Estimates      
- Highest     109.0 77.0 65.0  
- Consensus 64.0 27.9 -16.0 6.8  
- Median     12.0 -30.0 2.0  
- Lowest     -66.0 -59.0 -71.0  
Net interest bearing liabilities/EBITDA
- Number of Estimates      
- Highest     1.8 1.0 0.6  
- Consensus 0.4 -0.1 0.1  
- Median     0.2 -0.3 0.0  
- Lowest     -0.9 -0.5 -0.6  
Operating Cash Flow before financial and tax items
- Number of Estimates      
- Highest     139.0 199.0 128.0  
- Consensus -8.7 99.8 113.2 104.5  
- Median     90.0 103.0 106.1  
- Lowest     74.0 78.0 79.0  
Cash Conversion in % (OCFbit / EBITDA)
- Number of Estimates      
- Highest     183.2 161.3 102.3  
- Consensus 139.8 111.6 94.1  
- Median     138.6 102.1 100.5  
- Lowest     108.1 95.9 59.4  
Free Cash Flow
- Number of Estimates      
- Highest     111.0 162.0 82.0  
- Consensus -28.2 -8.5 70.2 75.7 61.0  
- Median     57.8 61.6 66.8  
- Lowest     50.0 40.8 33.0  
Last update on 23/05/2018
The earnings estimates of the following institutions were included in the above figures:
Carnegie, Danske Markets, Handelsbanken, Inderes, Nordea Markets, OP Corporate Bank, SEB Enskilda
 
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.