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

 

  Percent Name
FH 15.20% Franz Haniel & Cie GmbH
MS 14.19% Meridian Stiftung
EP 10.91% EP Global Commerce
BH 6.56% Beisheim Holding
Ce 6.39% Ceconomy
ff 46.76% free float
  100%

 

Consensus estimates for FY 2017/18

 

 

Please note that all numbers are 'as reported'.
Status: 28/11/2018; N = 11
absolute (€m)
change / delta (%)

FY 2016/17 FY 2017/18E FY 2018/19E FY 2019/20E
FY 2017/18E FY 2018/19E FY 2019/20E









Sales 37,140 36,564 36,932 37,577
-1.5% 1.0% 1.7%

METRO Wholesale

29,866 29,463 29,905 30,737
-1.3% 1.5% 2.8%

Others

27 5 6 6
-81.5% 20.0% 1.2%

Real

7,247 7,080 7,036 7,081
-2.3% -0.6% 0.6%









Like-for-like growth 0.5% 0.7% 1.2% 1.2%
0.2% 0.5% 0.1%

METRO Wholesale

0.9% 1.3% 1.4% 1.5%
0.4% 0.1% 0.0%

Real

-1.0% -1.7% 0.0% 0.6%
-0.7% 1.7% 0.6%









EBITDA 1,611 1,587 1,566 1,653
-1.5% -1.3% 5.6%

METRO Wholesale (excl. RE gains)

1,413 1,335 1,344 1,390
-5.5% 0.7% 3.4%

Others / Consolidation (excl. RE gains)

-131 -51 -48 -48
-61.1% -5.9% 0.0%

real estate gains

175 175 160 160
0.0% -8.6% 0.0%

Real (excl. RE gains)

154 140 141 150
-9.0% 0.5% 6.3%









D&A 759 737 709 723



EBIT 852 850 857 930
-0.2% 0.8% 8.5%
Net financial result -204 -176 -170 -162
-13.5% -3.6% -4.7%
EBT 649 677 678 746
4.2% 0.2% 10.0%
Income taxes -304 -298 -285 -310



implied tax rate

47% 44% 42% 42%
-2.8% -2.0% -0.4%









Net profit for the period 345 377 389 421
9.3% 3.2% 8.2%

attributable to non-controlling interests

20 10 15 15
-50.0% 45.7% 1.5%

attributable to shareholders of METRO AG

325 367 375 406
13.0% 2.1% 8.4%









EPS attributable to shareholders of METRO AG (€) 0.89 1.01 1.03 1.12
13.6% 2.1% 8.4%

Number of shares outstanding: 363,097,253