Here is the list of analysts who, to the knowledge of Ingenico Group, are covering and publishing research notes on the Group as well as the compiled consensus based on their estimates. Ingenico Group cannot guarantee the exhaustivity of this list, which is subject to modifications. The inclusion of these estimations on Ingenico Group’s website does not constitute validation or approval of the consensus by Ingenico Group
Analysts covering Ingenico Group
| Bank | Financial Analyst |
| Autonomous | Josh Levin |
| Bank of America Merrill Lynch | Adithya Metuku |
| Barclays | James Goodman |
| Bryan Garnier | Olivier Pauchaut |
| Citi | Robert Lamb |
| Deutsche Bank | Johannes Schaller |
| Equita | Gianmarco Bonacina |
| Exane | Alexandre Faure |
| Goldman Sachs | Alexandre Duval |
| HSBC | Antonin Baudry |
| ID Mid Cap | Bruno Jehle |
| Invest Securities | Maxime Dubreil |
| JP Morgan | Sandeep Deshpande |
| Kepler Cheuvreux | Sébastien Sztabowicz |
| Macquarie | Bob Liao |
| Mainfirst Bank | Jürgen Wagner |
| Morgan Stanley | Adam Wood |
| Oddo Securities | Emmanuel Matot |
| OFG Recherche | Olivia Flahault |
| Societe Generale | Richard-Maxime Beaudoux |
| UBS | François Xavier Bouvignies |
The Analysts' Consensus
|
10/04/2020 |
Q1'20E |
FY'20E |
FY21E |
FY22E |
|
|
|
|
|
|
|
Group revenue (Gross) |
€ 758 |
€ 3 345 |
€ 3 625 |
€ 3 870 |
|
B&A revenue |
€ 302 |
€ 1 350 |
€ 1 401 |
€ 1 422 |
|
Retail revenue |
€ 455 |
€ 1 999 |
€ 2 225 |
€ 2 463 |
|
|
|
|
|
|
|
Group revenue (Net) |
€ 651 |
€ 2 892 |
€ 3 062 |
€ 3 249 |
|
B&A revenue |
€ 308 |
€ 1 387 |
€ 1 411 |
€ 1 423 |
|
Retail revenue |
€ 341 |
€ 1 498 |
€ 1 662 |
€ 1 829 |
|
|
|
|
|
|
|
Group Organic Growth |
1% |
0% |
7% |
7% |
|
B&A Organic Growth |
-5% |
-5% |
2% |
1% |
|
Retail Organic Growth |
6% |
4% |
11% |
11% |
|
|
|
|
|
|
|
Group EBITDA |
|
€ 590 |
€ 664 |
€ 722 |
|
Group margin (on gross revs) |
|
17,7% |
18,3% |
18,6% |
|
Group margin (on net revs) |
|
20,4% |
21,7% |
22,2% |
|
B&A EBITDA |
|
€ 305 |
€ 321 |
€ 321 |
|
B&A margin (on gross revs) |
|
22,6% |
22,9% |
22,6% |
|
B&A margin (on net revs) |
|
22,0% |
22,7% |
22,6% |
|
Retail EBITDA |
|
€ 327 |
€ 387 |
€ 448 |
|
Retail margin (on gross revs) |
|
16,3% |
17,4% |
18,2% |
|
Retail margin (on net revs) |
|
21,8% |
23,3% |
24,5% |
|
Corporate Costs |
|
-€ 45 |
-€ 45 |
-€ 45 |
|
|
|
|
|
|
|
Reported FCF |
|
€ 300 |
€ 323 |
€ 383 |
|
|
|
|
|
|
|
Number of Contributors |
11 |
13 |
13 |
13 |
