Kemira - OVERVIEW



Price targets (in Euro)
Number of published price-targets 8
- Highest 15.50
- Average 12.44
- Median 12.00
- Lowest 10.80
Recommendations
Number of published Recommendations 8
-thereof positive 3
-thereof neutral 2
-thereof negative 3
(in EUR m)Q1 2016FY 2016Q1 2017 EQ2 2017 EQ3 2017 EQ4 2017 EFY 2017 EFY 2018 EFY 2019 E
Revenue
- Number of Estimates     
- Highest     597.0 628.0 643.0 644.0 2,513.0 2,704.0 2,746.0 
- Consensus 582.7 2,363.3 590.5 605.7 616.4 611.6 2,424.4 2,513.5 2,577.0 
- Median     593.9 603.5 611.5 608.5 2,414.9 2,483.1 2,548.0 
- Lowest     578.0 593.1 606.5 591.0 2,384.2 2,415.0 2,447.0 
Organic revenue growth in %
- Number of Estimates     
- Highest     1.0 6.0 8.0 4.0 
- Consensus -2.0 -2.0 -0.4 2.7 5.4 2.9 
- Median     0.0 2.0 5.0 2.7 
- Lowest     -2.2 0.1 3.3 2.0 
Operative EBITDA
- Number of Estimates     
- Highest     76.8 86.0 91.0 91.0 333.0 391.0 399.0 
- Consensus 72.8 302.5 73.3 81.8 85.5 79.6 320.0 350.6 366.4 
- Median     73.0 81.3 85.4 77.6 317.0 348.4 366.0 
- Lowest     70.3 79.1 81.9 74.1 308.8 326.0 330.0 
Operative EBITDA Margin in %
- Number of Estimates     
- Highest     12.9 14.1 14.4 14.1 13.7 14.6 14.9 
- Consensus 12.5 12.8 12.4 13.5 13.9 13.0 13.2 13.9 14.2 
- Median     12.3 13.5 14.0 12.7 13.1 13.8 14.3 
- Lowest     11.9 12.9 13.4 12.2 12.9 13.5 13.5 
EBIT
- Number of Estimates     
- Highest     44.3 52.0 57.0 57.0 199.0 249.0 249.0 
- Consensus 39.2 147.0 39.5 47.3 51.2 45.3 183.4 213.3 222.3 
- Median     40.1 47.5 51.2 43.6 185.6 211.4 225.8 
- Lowest     34.8 41.0 46.6 39.6 162.0 183.0 184.0 
Operative EBIT (excl. non-recurring items)
- Number of Estimates     
- Highest     44.3 52.0 57.0 57.0 199.0 249.0 249.0 
- Consensus 40.9 170.1 39.9 48.2 51.4 45.3 184.9 213.3 222.3 
- Median     40.1 48.0 51.2 43.6 185.6 211.4 225.8 
- Lowest     36.4 44.2 47.1 39.6 169.3 183.0 184.0 
Net financial items
- Number of Estimates     
- Highest     -5.0 -5.0 -5.0 -4.1 -19.1 -19.0 -19.0 
- Consensus -5.9 -19.1 -6.0 -6.0 -6.0 -5.9 -23.9 -23.3 -22.4 
- Median     -6.0 -6.0 -6.0 -6.0 -24.5 -23.7 -20.8 
- Lowest     -7.0 -7.0 -7.0 -7.0 -28.0 -28.0 -28.0 
Profit before tax
- Number of Estimates     
- Highest     38.3 47.0 50.0 50.0 172.1 220.0 221.0 
- Consensus 33.3 128.0 33.5 41.4 45.2 39.5 159.5 189.9 201.3 
- Median     33.9 41.0 45.0 38.1 160.3 189.8 205.0 
- Lowest     28.5 34.7 40.3 33.3 136.9 164.0 165.0 
Net profit attributable to equity holders of the parent company
- Number of Estimates     
- Highest     30.0 36.0 38.0 36.0 131.0 161.0 162.4 
- Consensus 24.5 91.8 25.0 30.9 33.8 29.4 119.0 141.8 149.4 
- Median     25.0 30.4 34.4 29.2 120.6 143.3 152.6 
- Lowest     21.0 25.4 29.8 24.5 100.6 121.8 123.4 
Number of shares
- Number of Estimates     
- Highest     152.3 152.3 152.3 152.3 152.3 152.3 152.3 
- Consensus 152.1 152.3 152.3 152.3 152.3 152.3 152.3 152.3 152.3 
- Median     152.3 152.3 152.3 152.3 152.3 152.3 152.3 
- Lowest     152.3 152.3 152.3 152.3 152.3 152.3 152.3 
EPS reported (in Euro)
- Number of Estimates     
- Highest     0.20 0.24 0.25 0.24 0.86 1.06 1.07 
- Consensus 0.16 0.60 0.16 0.20 0.22 0.19 0.78 0.93 0.98 
- Median     0.16 0.20 0.23 0.19 0.79 0.94 1.00 
- Lowest     0.14 0.17 0.20 0.16 0.66 0.80 0.81 
Operative EPS (excl. non-recurring items)
- Number of Estimates     
- Highest     0.20 0.24 0.25 0.24 0.86 1.06 1.07 
- Consensus 0.17 0.76 0.17 0.21 0.22 0.19 0.79 0.93 0.98 
- Median     0.16 0.21 0.23 0.19 0.79 0.94 1.00 
- Lowest     0.14 0.19 0.20 0.16 0.73 0.80 0.81 
DPS (in Euro)
- Number of Estimates     
- Highest     0.55 0.58 0.60 
- Consensus 0.53 0.54 0.54 0.55 
- Median     0.53 0.53 0.53 
- Lowest     0.53 0.53 0.53 
Capital expenditures
- Number of Estimates     
- Highest     -175.0 -160.0 -150.0 
- Consensus -212.6 -197.3 -181.3 -171.1 
- Median     -200.0 -175.0 -176.0 
- Lowest     -206.0 -200.0 -180.0 
Last update on 20/04/2017
The earnings estimates of the following institutions were included in the above figures:
Carnegie, Danske Markets, Evli Bank, 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.

file data build at 2017-04-29 03:01:25