Consensus FY for Deutsche Post DHL Group, as of December 16, 2020

Median1) (in €m) FY 2020 FY 2021 FY 2022
P&P 16,143 16,553 16,946
Express 18,639 19,714 20,697
DGFF 15,506 15,829 16,489
Supply Chain 12,519 13,224 13,716
eCommerce Solutions 4,642 4,936 5,310
Corp. Functions −1,917 −1,906 −1,948
Revenues 65,744 68,648 70,694
P&P 1,527 1,603 1,670
Express 2,516 2,646 2,804
DGFF 604 667 704
Supply Chain 429 598 643
eCommerce Solutions 168 198 238
Corp. Functions −700 −400 −367
EBIT  4,526 5,351 5,672
Financial Result −659 −629 −625
Taxes −928 −1,156 −1,419
Net profit 2,771 3,366 3,578
EPS (€) 2.25 2.72 2.87
Operating Cash Flow 7,186 7,543 7,942
Free Cash Flow 1,980 2,212 2,505
Estimates are based on the median. Therefore figures do not add up.

Median is based on estimates from these following brokers: Bank of America, Bernstein, Barclays, Berenberg, Commerzbank, Credit Suisse, Deutsche Bank, DZ Bank, Goldman Sachs, HSBC, J.P. Morgan, Jefferies, Kepler Cheuvreux, METZLER, Societe Generale, Stifel, UBS, Warburg

The median consensus estimate is based on the underlying analyses, reports, recommendations, and assessments of those analysts cited as sources, and not on DEUTSCHE POST AG's own analyses. It is provided for informational purposes only. In determining the median consensus estimate, DEUTSCHE POST AG does not itself perform any financial analysis containing either a direct or indirect investment recommendation. The analysts' opinions, forecasts, estimates, and projections regarding the performance of DEUTSCHE POST AG merely reflect the opinions of these analysts and do not reflect the opinions, forecasts, estimates, and projections of DEUTSCHE POST AG. DEUTSCHE POST AG hereby expressly declares that it does not endorse the recommendations, opinions, and conclusions of analysts, nor does it support nor confirm them. The information provided on this web page does not constitute an invitation to buy, hold, or sell securities, any other investment recommendation, or any offer or advertisement for securities. DEUTSCHE POST AG does not assume any liability for the specific information presented, or that such information is accurate, complete, or up-to-date. DEUTSCHE POST AG is not liable for any loss or damage suffered by third parties as a result of information contained on this web page.