Shares

 

  Ordinary Shares
Preference Shares
Ticker Symbol
B4B GR B4B3
WKN (Security Identification Number)
BFB001 BFB002
ISIN (International Securities Identification Number) DE000BFB0019 DE000BFB0027
Reuters
B4B.DE
B4B3_p.DE
Bloomberg
B4BGR B4B3 GR
Number of shares 360,121,736 2,975,517
Trading Segment Prime Standard Prime Standard
Exchange Frankfurt, Luxemburg Frankfurt, Luxemburg

 

  Amount Percent Name
FH 81,015,280 22.50% Franz Haniel & Cie GmbH
MS 51,117,363 14.19% Meridian Stiftung
MCEZ 36,012,173 9.99% METRO Consumer Electronics Zwischenholding GmbH & Co KG
BH 23,615,334 6.56% Beisheim Holding
ff 168,361,586 46.75% free float
  360,121,736 100.00%

 

Consensus estimates for FY 2017/18

 

 

Please note that all numbers are 'as reported'.

 

Status: 09/07/2018; N=10 absolute (€m)
change / delta (%)
  FY 2016/17

FY 2017/18E
Median
FY 2018/19E
Median
FY 2019/20E
Median
FY 2017/18E

FY 2018/19E

FY 2019/20E

Sales
37,140
36,814 37,412
38,321  -0.9% 1.6% 2.4%
METRO Wholesale 29,866 29,557 30,287
31,152  -1.0% 2.5% 2.9%
Real 7,247 7,236 7,218 7,250  -0.2% -0.3% 0.4%
Others 27 7
7
7  -74.1% 0.0% 0.0%
Like-for-like growth
0.5% 1.0% 1.4% 1.5%  0.5% 0.4% 0.0%
METRO Wholesale 0.9% 1.2% 1.5% 1.6%  0.3% 0.4% 0.1%
Real -1.0% 0.3% 0.3% 0.7%  1.3% 0.0% 0.5%
EBITDA
1,611 1,610 1,636 1,711  -0.1% 1.6% 4.6%
METRO Wholesale (excl. RE gains) 1,413 1,308 1,348 1,412  -7.4% 3.1% 4.7%
Real (excl. RE gains) 154 161 160 161  4.5% -0.7% 0.9%
Others / Consolidation (excl. RE gains) -131 -21 -30 -36  -84.4 46.3% 20.0%
real estate gains 175 175 173 170  0.0% -1.4% -1.4%
D&A
759 736 737 758      
EBIT 852 874 899 952  2.5% 2.9% 5.9%
Net financial result
-204 -180 -170 -168  -11.8%  -5.6% -1.5%
EBT  649 679 726 758  4.5% 7.0% 4.4%
Income taxes
-304 -301 -300 -315      
implied tax rate 47% 44% 41% 42%  -2.5% -3.0% -0.2%

Net profit for the period

345 382 419 458  10.7% 9.6% 9.4%
attributable to non-controlling interests
20 20 21 22  -2.5% 6.2% 3.8%
attributable to shareholders of METRO AG
325 364 397 433  12.1% 9.0% 9.0%
EPS attributable to shareholders
of METRO AG (€)

0.89 1.00 1.09 1.19 12.7% 9.0% 9.0%

Number of shares outstanding: 363.097.253

 

 

Consensus estimates for Q3 2017/18

 

 

Please note that all numbers are 'as reported'.

 
Status: 19/07/2018; N=9
absolute (€m)
 change/delta (%)
  Q3 2016/17
 
Q3 2017/18 E
Median
Q3 2017/18 E
Median
Sales
9,339 9,005  -4%
METRO Wholesale 7,554 7,314 -3%
Real 1,783 1,703 -5%
Others 2 2
0%
Like-for-like-growth 2.6% -0.6% -3.2%
METRO Wholesale 2.6% 0.2% -2.4%
Real 2.5% -4.0% -6.5%
EBITDA 389 295 -24%
METRO Wholesale (excl. RE gains) 357 305 -15%
Real (excl. RE gains) 33 3 -90%
Others/Consolidation (excl. RE gains) -12 -15 30%
Real estate gains 9 0 -100%
D&A 174 174
EBIT 215 121 -44%
Net financial result -72 -50 -31%
EBT 144 72 -50%
Income taxes -68 -32  
implied taxrate (6 months)
55% 45% -11%
Net profit for the period 76 41 -47%
attributable to non-controlling interests 1 2
62%
attributable to shareholders of METRO AG 75 39 -48%

EPS attributable to shareholders of METRO AG(I)

0.21 0.11 -

Number of shares outstanding: 363.097.253