Kemira - OVERVIEW



Price targets (in Euro)
Number of published price-targets 6
- Highest 14.50
- Median 11.70
- Mean 11.85
- Lowest 9.60
Recommendations
Number of published Recommendations 6
-thereof positive 3
-thereof neutral 1
-thereof negative 2
(in EUR m)Q2 2017FY 2017Q1 2018Q2 2018 EQ3 2018 EQ4 2018 EFY 2018 EFY 2019 EFY 2020 E
Revenue
- Number of Estimates       
- Highest       641.0 647.0 674.0 2,576.0 2,683.0 2,731.0 
- Consensus 617.2 2,486.0 613.7 626.5 636.2 636.5 2,506.5 2,578.1 2,635.0 
- Mean       628.8 635.1 641.6 2,519.0 2,588.5 2,645.8 
- Lowest       618.8 618.0 627.0 2,490.0 2,528.0 2,591.0 
Organic revenue growth in %
- Number of Estimates       
- Highest       5.9 6.0 6.9 7.1 4.2 2.7 
- Consensus 4.0 6.0 7.0 5.3 3.9 1.6 4.2 4.0 2.4 
- Mean       5.2 4.5 2.9 5.0 3.5 2.3 
- Lowest       4.5 3.5 0.3 3.8 2.4 1.8 
Operative EBITDA
- Number of Estimates       
- Highest       85.3 91.3 95.0 331.6 373.0 382.0 
- Consensus 77.1 311.3 69.4 80.5 87.9 83.4 320.0 341.0 354.0 
- Mean       80.6 85.9 85.2 320.9 345.4 359.8 
- Lowest       78.0 76.0 81.4 313.2 328.0 344.0 
Operative EBITDA Margin in %
- Number of Estimates       
- Highest       13.7 14.4 14.1 13.3 13.9 14.0 
- Consensus 12.5 12.5 11.3 12.7 13.8 13.1 12.7 13.2 13.4 
- Mean       12.8 13.5 13.3 12.7 13.3 13.5 
- Lowest       12.4 11.8 12.8 12.4 12.8 13.1 
EBIT
- Number of Estimates       
- Highest       49.8 55.8 60.0 188.4 223.0 228.0 
- Consensus 33.5 141.4 32.7 45.4 51.3 47.7 176.0 200.4 206.5 
- Mean       45.0 50.2 49.9 178.0 198.5 208.5 
- Lowest       40.8 40.0 47.0 172.3 172.7 188.0 
Operative EBIT (excl. non-recurring items)
- Number of Estimates       
- Highest       49.8 55.8 60.0 189.6 223.0 228.0 
- Consensus 43.6 170.3 33.9 45.4 52.5 48.9 179.0 200.4 206.5 
- Mean       45.4 50.6 50.3 180.0 201.2 209.8 
- Lowest       42.0 40.0 47.0 174.0 180.0 188.0 
Net financial items
- Number of Estimates       
- Highest       -4.0 -6.0 -6.0 -19.9 -22.0 -24.0 
- Consensus -7.7 -28.9 -3.9 -7.4 -6.9 -7.8 -25.0 -26.0 -28.8 
- Mean       -6.9 -7.1 -8.0 -25.6 -26.0 -27.2 
- Lowest       -8.7 -8.7 -11.0 -30.0 -30.0 -30.0 
Profit before tax
- Number of Estimates       
- Highest       42.7 47.7 49.0 158.5 193.0 199.2 
- Consensus 25.9 112.6 28.8 38.0 44.6 41.3 151.2 177.4 182.0 
- Mean       38.1 43.1 41.9 152.2 172.5 181.6 
- Lowest       34.0 32.0 38.7 147.0 148.7 159.0 
Net profit attributable to equity holders of the parent company
- Number of Estimates       
- Highest       32.0 36.0 34.0 118.8 141.2 151.9 
- Consensus 17.7 78.6 21.3 28.0 33.4 31.0 112.8 136.3 139.0 
- Mean       28.1 32.2 30.9 112.6 128.7 135.1 
- Lowest       25.0 23.0 28.3 106.0 108.3 118.0 
Number of shares
- Number of Estimates       
- Highest       152.4 152.4 152.4 152.4 152.4 152.4 
- Consensus 152.4 152.4 152.4 152.4 152.4 152.4 152.4 152.4 152.4 
- Mean       152.4 152.4 152.4 152.4 152.4 152.4 
- Lowest       152.4 152.4 152.4 152.4 152.4 152.4 
EPS reported (in Euro)
- Number of Estimates       
- Highest       0.21 0.24 0.22 0.78 0.93 1.00 
- Consensus 0.12 0.52 0.14 0.18 0.22 0.20 0.74 0.89 0.91 
- Mean       0.18 0.21 0.20 0.74 0.84 0.88 
- Lowest       0.16 0.15 0.19 0.69 0.71 0.76 
Operative EPS (excl. non-recurring items)
- Number of Estimates       
- Highest       0.21 0.24 0.22 0.78 0.93 1.00 
- Consensus 0.18 0.71 0.15 0.19 0.23 0.20 0.77 0.90 0.91 
- Mean       0.19 0.21 0.21 0.75 0.86 0.90 
- Lowest       0.16 0.15 0.19 0.69 0.71 0.76 
DPS (in Euro)
- Number of Estimates       
- Highest       0.58 0.60 0.58 
- Consensus 0.53 0.53 0.53 0.53 
- Mean       0.55 0.55 0.54 
- Lowest       0.53 0.53 0.53 
Capital expenditures
- Number of Estimates       
- Highest       -160.0 -153.6 -154.0 
- Consensus -190.1 -200.0 -172.5 -175.0 
- Mean       -193.0 -173.1 -174.5 
- Lowest       -230.0 -200.0 -200.0 
Last update on 09/05/2018
The earnings estimates of the following institutions were included in the above figures:
Danske Markets, Inderes, Nordea Markets, OP Corporate Bank, SEB Enskilda, 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 2018-07-19 03:01:12