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 July - September 2017 Report release.

 

2016 Q3
actual

2017 Q3 E
average
*

STD

Contr.

Total revenues, SEK m

1,821

1,830

1%

3

Adjusted EBITA, SEK m

97

98

7%

3

Non-recurring items, SEK m

-4

-4

90%

3

EBITA, SEK m

93

94

5%

3

Operating profit, SEK m

46.0

52.0

10%

3

Income before tax, SEK m

16.0

45

10%

3

Net income, SEK m

12.0

34.4

9%

3

            

EPS

0.10

0.36

9%

3

No. of shares in EPS calculation

 

95.8

   

DPS

       

 

Yearly estimates, 2016 - 2019

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

 

2016 Actual

2017 E
average*

2018 E
average*

2019 E
average*

Total revenues, SEK m

7,631

7,651

7,933

8,120

Adjusted EBITA, SEK m

435

471

501

506

Non-recurring items, SEK m

-22

-18.3

-12.7

-13.3

EBITA, SEK m

413

452

488

492

Operating profit, SEK m

242

284

320

324

Income before tax, SEK m

167

264

290

295

Net income, SEK m

124

203

221

223

   

 

 

 

 

EPS

-38.46

2.12

2.30

2.33

No. of shares in EPS calculation

 

95.8

95.8

95.8

DPS

#

3.33

3.67

3.67

*=Average of contributors

Contributors:
SEB Equities 
Nordea Markets 
DNB Markets