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 - December 2016 Report release.

 

2015 Q4 
actual

2016 Q4 E
average
*

STD

Contr.

Total revenues, SEK m

2,042

2,074

1%

3

Adjusted EBITA, SEK m

110

111

6%

3

Non-recurring items, SEK m

-10

-3.3

87%

3

EBITA, SEK m

100

108

7%

3

Operating profit, SEK m

56.0

63.7

8%

3

Income before tax, SEK m

59.0

50.7

2%

3

Net income, SEK m

45.0

38.7

3%

3

            

EPS

0.50

0.40

3%

3

No. of shares in EPS calculation

 

95.8

   

DPS

       

 

Yearly estimates, 2015 - 2018

Average EPS estimates, published by SME Direkt, prior to the Coor January -  December 2016 Report release.

 

2015 Actual

2016 E
average*

2017 E
average*

2018 E
average*

Total revenues, SEK m

7,482

7,659

7,958

8,254

Adjusted EBITA, SEK m

374

434

461

486

Non-recurring items, SEK m

-115

-15.3

-12.3

-13.0

EBITA, SEK m

259

418

449

473

Operating profit, SEK m

-82.0

240

272

303

Income before tax, SEK m

-33

158

241

276

Net income, SEK m

186

121

185

213

   

 

 

 

 

EPS

-38.46

1.26

1.93

2.23

No. of shares in EPS calculation

 

95.8

95.8

95.8

DPS

#

2.67

2.75

2.83

*=Average of contributors

Contributors:
SEB Equities 
Nordea Markets 
DNB Markets