Consensus estimates

Below are estimates made by analysts who regularly follow Coor, provided by SME Direkt.

Quarterly estimates

Average EPS estimates, published by SME Direkt, prior to the Coor January - March 2017 Report release.

 

2016 Q1 
actual

2017 Q1 E
average
*

STD

Contr.

Total revenues, SEK m

1,859

1,905

1%

2

Adjusted EBITA, SEK m

111

113

1%

2

Non-recurring items, SEK m

-3

-4.5

16%

2

EBITA, SEK m

108

108

0%

2

Operating profit, SEK m

65.0

65.0

0%

2

Income before tax, SEK m

45.0

58.0

0%

2

Net income, SEK m

34.0

44.5

2%

2

            

EPS

0.40

0.46

2%

2

No. of shares in EPS calculation

 

95.8

   

DPS

       

 

Yearly estimates, 2016 - 2019

Average EPS estimates, published by SME Direkt, prior to the Coor January -  March 2017 Report release.

 

2016 Actual

2017 E
average*

2018 E
average*

2019 E
average*

Total revenues, SEK m

7,631

7,892

8,270

8,530

Adjusted EBITA, SEK m

440

457

490

492

Non-recurring items, SEK m

-22

-12.3

-13.0

-13.3

EBITA, SEK m

418

445

477

479

Operating profit, SEK m

242.0

272

307

310

Income before tax, SEK m

167.0

239

280

286

Net income, SEK m

124

184

216

219

   

 

 

 

 

EPS

-38.46

1.92

2.26

2.29

No. of shares in EPS calculation

 

95.8

95.8

95.8

DPS

#

2.75

2.83

2.90

*=Average of contributors

Contributors:
SEB Equities 
Nordea Markets 
DNB Markets