× 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 2016-11-25
(in EUR m)Q4 2015FY 2015Q4 2016 EFY 2016 EFY 2017 EFY 2018 E
Revenue
- Number of Estimates     
- Highest     687.0 2,445.1 2,455.0 2,539.0 
- Consensus 667.8 2,443.0 673.0 2,431.3 2,421.8 2,487.4 
- Median     672.5 2,430.5 2,432.8 2,494.6 
- Lowest     664.0 2,422.0 2,372.0 2,408.0 
Revenue growth (in %)
- Number of Estimates     
- Highest     2.9 0.1 1.3 3.6 
- Consensus 1.2 1.5 0.8 -0.5 -0.4 2.7 
- Median     0.7 -0.5 -0.3 2.9 
- Lowest     -0.6 -0.9 -2.2 1.5 
EBITDA excluding restructuring costs
- Number of Estimates     
- Highest     24.0 50.0 117.1 122.1 
- Consensus 20.8 46.8 99.1 115.1 
- Median     21.1 47.1 96.4 116.5 
- Lowest     15.7 41.7 86.0 103.9 
EBITDA excluding restructuring costs margin (in %)
- Number of Estimates     
- Highest     3.6 2.1 4.8 5.0 
- Consensus 3.1 1.9 4.1 4.6 
- Median     3.1 1.9 4.0 4.7 
- Lowest     2.3 1.7 3.5 4.3 
EBITDA
- Number of Estimates     
- Highest     19.6 30.0 117.1 122.1 
- Consensus 34.0 91.5 13.3 24.0 98.1 114.1 
- Median     12.8 23.6 96.4 115.4 
- Lowest     8.7 19.5 86.0 103.9 
EBITDA margin (in %)
- Number of Estimates     
- Highest     2.9 1.2 4.8 5.0 
- Consensus 5.1 3.8 2.0 1.0 4.1 4.6 
- Median     1.9 1.0 4.0 4.6 
- Lowest     1.3 0.8 3.5 4.3 
EBIT
- Number of Estimates     
- Highest     10.7 -1.0 89.6 98.8 
- Consensus 26.9 65.0 5.7 -6.1 68.8 85.8 
- Median     5.8 -6.1 65.6 85.5 
- Lowest     0.0 -12.0 59.0 74.0 
Profit for the review period
- Number of Estimates     
- Highest     7.1 -3.0 66.5 73.8 
- Consensus 20.9 46.6 3.5 -6.5 50.1 63.4 
- Median     3.6 -6.7 47.5 63.5 
- Lowest     -1.0 -11.0 42.0 53.0 
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 -0.02 0.53 0.59 
- Consensus 0.17 0.37 0.03 -0.05 0.40 0.51 
- Median     0.03 -0.05 0.38 0.51 
- Lowest     -0.01 -0.09 0.33 0.42 
Dividend per share (in EUR)
- Number of Estimates     
- Highest     0.28 0.33 0.43 
- Consensus 0.28 0.19 0.28 0.35 
- Median     0.22 0.27 0.36 
- Lowest     0.00 0.24 0.25 
Net interest bearing liabilities (plus for net debt, minus for net cash)
- Number of Estimates     
- Highest     127.8 80.1 41.0 
- Consensus 29.8 105.5 54.3 17.3 
- Median     104.5 55.5 27.5 
- Lowest     84.0 17.6 -42.0 
Net interest bearing liabilities/EBITDA
- Number of Estimates     
- Highest     2.7 1.0 0.7 
- Consensus 0.3 2.2 0.6 0.2 
- Median     2.2 0.6 0.2 
- Lowest     1.8 0.2 -0.4 
Free Cash Flow
- Number of Estimates     
- Highest     105.1 5.0 118.0 124.0 
- Consensus 73.5 53.2 65.9 -34.2 82.1 81.0 
- Median     65.1 -35.0 70.8 75.0 
- Lowest     41.5 -58.6 53.0 59.2 
Last update on 28/11/2016
The earnings estimates of the following institutions were included in the above figures:
Carnegie, Danske Markets, Evli Bank, Handelsbanken, Inderes, Nordea Markets, Pohjola 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.