× 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 on 30/01/2018
Estimates (in EUR m)FY 2016FY 2017 EFY 2018 EFY 2019 E
Net sales
- No of est.   22 27 24 
- Highest   2,733 2,895 3,083 
- Consensus 2,693 2,733 2,803 2,932 
- Lowest   2,733 2,738 2,806 
Own retail comp store sales growth (fx-adjusted) in %
- No of est.   22 22 20 
- Highest   3.2 6.0 6.0 
- Consensus -6.0 3.0 4.0 4.2 
- Lowest   3.0 1.0 3.0 
Gross profit
- No of est.   21 27 24 
- Highest   1,812 1,916 2,044 
- Consensus 1,778 1,809 1,859 1,950 
- Lowest   1,807 1,821 1,880 
Gross profit in % of sales
- No of est.   21 27 24 
- Highest   66.3 66.7 67.0 
- Consensus 66.0 66.2 66.3 66.5 
- Lowest   66.1 65.9 66.1 
Operating result (EBIT)
- No of est.   22 27 24 
- Highest   358 371 429 
- Consensus 264 342 351 386 
- Lowest   328 332 343 
Operating result in % of sales
- No of est.   21 27 24 
- Highest   13.1 13.1 14.0 
- Consensus 9.8 12.5 12.5 13.2 
- Lowest   12.0 12.0 12.2 
Financial result
- No of est.   22 27 24 
- Highest   -2 
- Consensus -8 -9 -7 -6 
- Lowest   -12 -11 -11 
Earnings before taxes
- No of est.   21 26 23 
- Highest   347 363 419 
- Consensus 256 332 344 379 
- Lowest   322 322 332 
Income taxes
- No of est.   21 26 23 
- Highest   -82 -64 -66 
- Consensus -62 -89 -87 -96 
- Lowest   -100 -94 -109 
Net income
- No of est.   22 27 24 
- Highest   259 274 310 
- Consensus 194 244 257 284 
- Lowest   229 240 258 
Earnings per share (in Euro)
- No of est.   22 27 24 
- Highest   3.75 3.97 4.49 
- Consensus 2.80 3.53 3.72 4.11 
- Lowest   3.32 3.45 3.74 
Dividend per share (in Euro)
- No of est.   20 25 22 
- Highest   2.94 3.12 3.59 
- Consensus 2.60 2.69 2.84 3.07 
- Lowest   2.51 2.60 2.65 
EBITDA before special items
- No of est.   21 26 23 
- Highest   502 548 616 
- Consensus 493 496 518 559 
- Lowest   490 498 514 
EBITDA before special items in % of sales
- No of est.   20 26 23 
- Highest   18.4 19.0 20.0 
- Consensus 18.3 18.2 18.5 19.0 
- Lowest   17.9 18.0 18.1 
 
Price targets (in EUR)    
- No of price targets       26            
- Highest       90.00            
- Consensus       76.00            
- Lowest       56.00            
 
Recommendations    
Number of Recommendations       26            
Buy       10            
Hold       12            
Sell                  
Last update on 30/01/2018
 
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.