× 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 2017-08-16
(in EUR m)Q3 2016FY 2016Q3 2017 EFY 2017 EFY 2018 EFY 2019 E
Revenue
- Number of Estimates     
- Highest     581.5 2,338.2 2,426.0 2,483.0 
- Consensus 582.0 2,364.1 568.9 2,330.2 2,389.3 2,450.8 
- Median     568.6 2,329.0 2,392.0 2,467.4 
- Lowest     560.0 2,324.0 2,340.0 2,398.0 
Revenue growth (in %)
- Number of Estimates     
- Highest     -0.1 -1.1 4.1 3.5 
- Consensus 1.0 -3.2 -2.3 -1.4 2.5 2.6 
- Median     -2.3 -1.5 2.5 2.6 
- Lowest     -3.8 -1.7 0.5 1.3 
EBITDA excluding restructuring costs
- Number of Estimates     
- Highest     18.5 89.0 119.0 134.8 
- Consensus 19.5 15.6 14.0 44.4 100.6 116.6 
- Median     14.9 41.6 104.3 119.2 
- Lowest     6.2 19.2 73.4 81.3 
EBITDA excluding restructuring costs margin (in %)
- Number of Estimates     
- Highest     3.3 3.8 4.9 5.4 
- Consensus 3.3 0.7 2.5 1.9 4.2 4.8 
- Median     2.6 1.8 4.4 4.9 
- Lowest     1.1 0.8 3.1 3.4 
EBITDA
- Number of Estimates     
- Highest     18.5 37.3 110.8 134.8 
- Consensus 13.8 -11.4 12.6 27.7 97.6 114.8 
- Median     14.9 32.2 102.7 117.2 
- Lowest     2.9 8.9 73.4 81.3 
EBITDA margin (in %)
- Number of Estimates     
- Highest     3.3 1.6 4.6 5.4 
- Consensus 2.4 -0.5 2.2 1.2 4.1 4.7 
- Median     2.6 1.4 4.3 4.8 
- Lowest     0.5 0.4 3.1 3.4 
EBIT
- Number of Estimates     
- Highest     11.0 7.6 87.1 110.2 
- Consensus 5.0 -40.8 5.1 -2.3 69.5 86.4 
- Median     7.3 2.0 74.1 89.0 
- Lowest     -4.6 -21.1 43.0 51.0 
Profit for the review period
- Number of Estimates     
- Highest     7.8 1.0 61.9 80.4 
- Consensus 2.9 -31.7 2.9 -6.5 49.1 62.0 
- Median     4.6 -3.6 54.1 64.3 
- Lowest     -4.1 -19.9 28.4 34.1 
Average number of shares (in million)
- Number of Estimates     
- Highest     125.1 125.1 125.1 125.1 
- Consensus 125.1 125.1 125.1 125.1 125.1 125.1 
- Median     125.1 125.1 125.1 125.1 
- Lowest     125.1 125.1 125.1 125.1 
EPS reported (in EUR)
- Number of Estimates     
- Highest     0.06 -0.01 0.49 0.64 
- Consensus 0.02 -0.25 0.02 -0.06 0.38 0.48 
- Median     0.03 -0.03 0.40 0.50 
- Lowest     -0.04 -0.20 0.23 0.27 
Dividend per share (in EUR)
- Number of Estimates     
- Highest     0.21 0.30 0.40 
- Consensus 0.00 0.06 0.22 0.29 
- Median     0.00 0.25 0.30 
- Lowest     0.00 0.00 0.00 
Net interest bearing liabilities (plus for net debt, minus for net cash)
- Number of Estimates     
- Highest     155.2 78.8 3.0 
- Consensus 145.5 62.3 -7.5 -52.9 
- Median     30.0 -38.0 -55.0 
- Lowest     3.0 -50.0 -118.0 
Net interest bearing liabilities/EBITDA
- Number of Estimates     
- Highest     4.2 1.1 0.0 
- Consensus 9.3 1.7 -0.0 -0.4 
- Median     1.6 -0.3 -0.5 
- Lowest     0.0 -0.5 -0.9 
Free Cash Flow
- Number of Estimates     
- Highest     34.7 131.0 105.0 
- Consensus -38.8 -72.1 20.1 76.2 72.9 
- Median     21.5 72.5 75.8 
- Lowest     -1.4 42.4 44.1 
Last update on 16/08/2017
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.