LOTOS

Header

The consensus of analysts’ estimates has been prepared by Grupa LOTOS S.A. and it’s based on the analysts’ estimates of 14 institutions.

This consensus is for informational purposes only and under no circumstances shall constitute an offer or invitation to make an offer, or form the basis for a decision, to invest in the securities of Grupa LOTOS S.A.

This material does not constitute a recommendation within the meaning of the Regulation of the Polish Minister of Finance Regarding Information Constituting Recommendations Concerning Financial Instruments or Issuers Thereof dated 19 October 2005.

Neither Grupa LOTOS S.A. nor any of its subsidiaries or any other related entities shall be held accountable for consequences of investment decisions based on the information contained in this material, in particular for any damage resulting from the use of this information.

[{"id_analytics_forecasts":"1","name":"FY 2015E","income_max":30361,"income_avg":24230,"income_med":22573,"income_min":18553,"ebitda_max":2067,"ebitda_avg":1345,"ebitda_med":1326,"ebitda_min":833,"ebit_max":1315,"ebit_avg":553,"ebit_med":537,"ebit_min":-83,"profit_max":574,"profit_avg":251,"profit_med":233,"profit_min":-163,"debt_max":6253,"debt_avg":5443,"debt_med":5761,"debt_min":4288,"showOrder":"-1","created_date":"2016-01-08 08:45:47","active":"1","income_max_formatted":"30 361","income_avg_formatted":"24 230","income_med_formatted":"22 573","income_min_formatted":"18 553","ebitda_max_formatted":"2 067","ebitda_avg_formatted":"1 345","ebitda_med_formatted":"1 326","ebitda_min_formatted":"833","ebit_max_formatted":"1 315","ebit_avg_formatted":"553","ebit_med_formatted":"537","ebit_min_formatted":"-83","profit_max_formatted":"574","profit_avg_formatted":"251","profit_med_formatted":"233","profit_min_formatted":"-163","debt_max_formatted":"6 253","debt_avg_formatted":"5 443","debt_med_formatted":"5 761","debt_min_formatted":"4 288"},{"id_analytics_forecasts":"2","name":"FY 2016E","income_max":30672,"income_avg":24861,"income_med":24355,"income_min":19803,"ebitda_max":2061,"ebitda_avg":1732,"ebitda_med":1776,"ebitda_min":1320,"ebit_max":1342,"ebit_avg":866,"ebit_med":889,"ebit_min":460,"profit_max":832,"profit_avg":527,"profit_med":540,"profit_min":258,"debt_max":6736,"debt_avg":5424,"debt_med":5242,"debt_min":4736,"showOrder":"-2","created_date":"2016-01-08 09:13:16","active":"1","income_max_formatted":"30 672","income_avg_formatted":"24 861","income_med_formatted":"24 355","income_min_formatted":"19 803","ebitda_max_formatted":"2 061","ebitda_avg_formatted":"1 732","ebitda_med_formatted":"1 776","ebitda_min_formatted":"1 320","ebit_max_formatted":"1 342","ebit_avg_formatted":"866","ebit_med_formatted":"889","ebit_min_formatted":"460","profit_max_formatted":"832","profit_avg_formatted":"527","profit_med_formatted":"540","profit_min_formatted":"258","debt_max_formatted":"6 736","debt_avg_formatted":"5 424","debt_med_formatted":"5 242","debt_min_formatted":"4 736"},{"id_analytics_forecasts":"3","name":"FY 2017E","income_max":30954,"income_avg":25713,"income_med":25168,"income_min":20660,"ebitda_max":2464,"ebitda_avg":1916,"ebitda_med":1778,"ebitda_min":1624,"ebit_max":1653,"ebit_avg":1053,"ebit_med":1009,"ebit_min":687,"profit_max":1199,"profit_avg":697,"profit_med":598,"profit_min":375,"debt_max":6645,"debt_avg":5312,"debt_med":4765,"debt_min":4451,"showOrder":"-3","created_date":"2016-01-08 09:18:49","active":"1","income_max_formatted":"30 954","income_avg_formatted":"25 713","income_med_formatted":"25 168","income_min_formatted":"20 660","ebitda_max_formatted":"2 464","ebitda_avg_formatted":"1 916","ebitda_med_formatted":"1 778","ebitda_min_formatted":"1 624","ebit_max_formatted":"1 653","ebit_avg_formatted":"1 053","ebit_med_formatted":"1 009","ebit_min_formatted":"687","profit_max_formatted":"1 199","profit_avg_formatted":"697","profit_med_formatted":"598","profit_min_formatted":"375","debt_max_formatted":"6 645","debt_avg_formatted":"5 312","debt_med_formatted":"4 765","debt_min_formatted":"4 451"}]

0

Revenues

0

EBITDA

EBIT

Net profit/loss

Net debt

mln PLN Revenues EBITDA EBIT Net profit/loss Net debt
Highest 30 361 2 067 1 315 574 6 253
Average 24 230 1 345 553 251 5 443
Median 22 573 1 326 537 233 5 761
Lowest 18 553 833 -83 -163 4 288

0

Revenues

0

EBITDA

EBIT

Net profit/loss

Net debt

mln PLN Revenues EBITDA EBIT Net profit/loss Net debt
Highest 30 672 2 061 1 342 832 6 736
Average 24 861 1 732 866 527 5 424
Median 24 355 1 776 889 540 5 242
Lowest 19 803 1 320 460 258 4 736

0

Revenues

0

EBITDA

EBIT

Net profit/loss

Net debt

mln PLN Revenues EBITDA EBIT Net profit/loss Net debt
Highest 30 954 2 464 1 653 1 199 6 645
Average 25 713 1 916 1 053 697 5 312
Median 25 168 1 778 1 009 598 4 765
Lowest 20 660 1 624 687 375 4 451

The Consensus includes analysts' estimates of the following brokers: DM mBanku, DM PKO BP, DM BOŚ, DI Investors, DM BZ WBK, Raiffeisen Centrobank, Societe Generale, DM BDM, IPOPEMA Securities, ING Securities, Erste Group,  Deutsche Bank, DM Trigon, Citi.