× 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
Recommendations and Price Targets
Recommendations
negative: 1, neutral: 2, positive: 7 (total: 10)
-1
+10.60
BrokerPrice targets (in EUR)Recommendations
 CurrentPreviousChangeUpside/DownsideCurrentPreviousChangeLast Update
ABG Sundal Collier 32.00 Hold 2017-02-08  
Carnegie 44.00 44.00 0% 16% Buy Buy Unchanged 2017-04-28  
Commerzbank 45.00 18% Buy 2017-05-17  
Danske Markets 46.00 42.00 10% 21% Buy Buy Unchanged 2017-04-27  
DNB Markets 37.00 33.00 12% -3% Hold Hold Unchanged 2017-04-27  
Handelsbanken 27.00 25.00 8% -29% Sell Sell Unchanged 2017-04-27  
HSBC 43.00 34.00 26% 13% Buy Buy Unchanged 2017-05-16  
Inderes 41.00 32.00 28% 8% Buy Reduce 2017-04-27  
Kepler Cheuvreux 41.00 Buy 2017-04-24  
Nordea Markets 44.00 41.00 7% 16% Buy Buy Unchanged 2017-04-28  
OP Corporate Bank 38.00 32.00 19% -0% Neutral Reduce Upgrade 2017-05-04  
SEB Enskilda 43.00 13% Buy 2017-04-28  
 CurrentUp-/DownsidePreviousChangeRecommendationsCurrentChanges 
Price in EUR (last trading day) 38.09       Number of Analysts 10      
Number of Analysts 10   10   - thereof positive Upgraded: 1 Analysts  
- Highest 46.00 21% 44.00 5% - in % 70%      
- Mean 40.80 7% 35.60 15% - thereof neutral Unchanged: 6 Analysts  
- Consensus (Median) 43.00 13% 33.50 28% - in % 20%      
- Lowest 27.00 -29% 25.00 8% - thereof negative Downgraded: 0 Analysts  
          - in % 10%      
 
Price Target Analysis (in EUR)
PT Consensus (right hand scale)
Share price (right hand scale)
Recommendations (in %)
Positive (left hand scale)
Neutral (left hand scale)
Negative (left hand scale)
General Data, Price Targets, Estimates and Valuation
 
General data (as of last trading day) 
Market capitalisation (in EUR m) 2,944         
Enterprise value (in EUR m) 3,520         
Share price performance YTD 12.8%         
Equity ratio 2016 30.7%         
Sales, CAGR (16-19) 2.3%         
 
Valuation 2016 A2017 E2018 E2019 E
EV/Sales 0.66 1.07 1.04 1.00      
EV/EBIT adj. n.a. 19.8 13.9 10.9      
Div. yield 3.1% 2.8% 2.8% 3.1%      
 
Consensus estimates (in Euro m) 2016 AQ2 2017 E2017 EYoY in %2018 EYoY in %2019 EYoY in %
Sales 3,278 795 3,287 0.0% 3,391 3.0% 3,510 4.0%  
EBIT adj. n.a. 38 178 n.a. 253 42.0% 323 28.0%  
EBIT adj., margin 4.8% 5.4% 7.5% 9.2%  
DPS (in EUR) 1.05 1.05 0.0% 1.05 0.0% 1.18 12.0%  
 
 
Annual and Quarterly Estimates Development
 
FY 2017 Consensus Estimates (in EUR m) more estimates data
Sales total (left hand scale)
Adjusted EBIT (right hand scale)
Quarterly Development (in EUR m) more estimates data
Sales total (left hand scale)
Adjusted EBIT (right hand scale)
Last update on 20/06/2017
 
Forward 12 months = (days till end of year/365) * (sales FY1) + (1-days till end of year/365) * (sales FY2)
Enterprise value = market capitalisation + net debt
Net debt = interest bearing liabilities - cash and cash equivalents
We used year end stock prices for valuation metrics
 
The earnings estimates of the following institutions were included in the above figures:
Carnegie, Commerzbank, Danske Markets, DNB Markets, Handelsbanken, HSBC, 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.