Consensus estimates

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

Quarterly estimates

Average estimates, published by SME Direkt, prior to the Coor April - June 2018 Report release.

 

2017 Q2
actual

2018 Q2  
average
*

STD

Contr.

Total revenues, SEK m

1 900

2 268

0%

3

Adjusted EBITA, SEK m

115

124

10%

3

Non-recurring items, SEK m

-5

-9

77%

3

EBITA, SEK m

110

115

15%

3

Operating profit, SEK m

68

73

26%

3

Income before tax, SEK m

67

65

27%

3

Net income, SEK m

-33

50

27%

3

            

EPS

0,3

0,52

27%

3

No. of shares in EPS calculation

95,8

95,8

   

DPS

 n/a n/a   n/a  n/a

 

Yearly estimates, 2017 - 2020

Average estimates, published by SME Direkt, prior to the Coor April -  June 2018 Report release.

 

2017 Actual

2018 E
average*

2019 
average*

2020 
average*

Total revenues, SEK m

7 722

9 117

9 633

10 004

Adjusted EBITA, SEK m

468

514

582

603

Non-recurring items, SEK m

-29

-34

-21

-22

EBITA, SEK m

438

480

560

581

Operating profit, SEK m

268

312

393

418

Income before tax, SEK m

244

255

356

385

Net income, SEK m

40

195

275

296

   

 

 

 

 

EPS

0,4

2,04

2,87

3,09

No. of shares in EPS calculation

95,8

95,8

95,8

95,8

DPS

4,00

4,25

4,5

4,75

*=Average of contributors

Contributors:
Jarl Securities
Nordea Markets 
DNB Markets