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, post the Coor January - September 2016 Report release.

 

2015 Q4 
actual

2016 Q4 E
average
*

STD

Contr.

Total revenues, SEK m

2,042

2,136

2%

3

Adjusted EBITA, SEK m

110

115

11%

3

Non-recurring items, SEK m

-10

-3.3

87%

3

EBITA, SEK m

100

112

13%

3

Operating profit, SEK m

56.0

69.3

24%

3

Income before tax, SEK m

59.0

57.0

25%

3

Net income, SEK m

45.0

44.0

26%

3

            

EPS

0.50

0.46

26%

3

No. of shares in EPS calculation

 

95.8

   

DPS

       

 

Yearly estimates, 2015 - 2018

Average EPS estimates, published by SME Direkt, post the Coor January -  September 2016 Report release.

 

2015 Actual

2016 E
average*

2017 E
average*

2018 E
average*

Total revenues, SEK m

7,482

7,721

8,092

8,372

Adjusted EBITA, SEK m

374

436

469

493

Non-recurring items, SEK m

-115

-15.3

-12.7

-13.0

EBITA, SEK m

259

421

456

480

Operating profit, SEK m

-82.0

246

285

313

Income before tax, SEK m

-33

164

255

287

Net income, SEK m

186

126

195

221

   

 

 

 

 

EPS

-38.46

1.32

2.04

2.31

No. of shares in EPS calculation

 

95.8

95.8

95.8

DPS

#

2.20

2.38

2.50

*=Average of contributors

Contributors:
SEB Equities 
Nordea Markets 
DNB Markets