Market Closed -
Nasdaq Helsinki
11:29:53 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
36.06
EUR
|
-0.50%
|
|
+0.78%
|
-1.82%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,318
|
4,410
|
4,059
|
3,340
|
3,840
|
3,778
|
-
|
-
|
Enterprise Value (EV)
1 |
5,222
|
5,287
|
5,583
|
4,811
|
5,128
|
5,056
|
5,007
|
4,940
|
P/E ratio
|
22.7
x
|
25
x
|
20.4
x
|
12.1
x
|
18.6
x
|
16.3
x
|
13.5
x
|
12.5
x
|
Yield
|
2.15%
|
2.18%
|
2.42%
|
3.13%
|
2.86%
|
3.05%
|
3.35%
|
3.62%
|
Capitalization / Revenue
|
1.27
x
|
1.34
x
|
1.14
x
|
0.75
x
|
0.92
x
|
0.89
x
|
0.84
x
|
0.8
x
|
EV / Revenue
|
1.54
x
|
1.6
x
|
1.56
x
|
1.07
x
|
1.23
x
|
1.2
x
|
1.11
x
|
1.05
x
|
EV / EBITDA
|
11.4
x
|
11.2
x
|
11.4
x
|
8.06
x
|
8.69
x
|
7.95
x
|
7.45
x
|
6.96
x
|
EV / FCF
|
23.5
x
|
25.8
x
|
-152
x
|
1,659
x
|
19.8
x
|
33
x
|
26.2
x
|
22.8
x
|
FCF Yield
|
4.26%
|
3.88%
|
-0.66%
|
0.06%
|
5.06%
|
3.03%
|
3.81%
|
4.38%
|
Price to Book
|
3.2
x
|
3.43
x
|
2.66
x
|
1.81
x
|
2.09
x
|
1.87
x
|
1.73
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
104,350
|
104,350
|
104,365
|
104,365
|
104,538
|
104,761
|
-
|
-
|
Reference price
2 |
41.38
|
42.26
|
38.89
|
32.00
|
36.73
|
36.06
|
36.06
|
36.06
|
Announcement Date
|
2/11/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,399
|
3,302
|
3,575
|
4,479
|
4,169
|
4,225
|
4,493
|
4,697
|
EBITDA
1 |
456.3
|
473.1
|
488.4
|
596.9
|
590.1
|
635.6
|
671.7
|
709.5
|
EBIT
1 |
293.1
|
302.1
|
315.3
|
395.1
|
392.6
|
419
|
448.7
|
478.7
|
Operating Margin
|
8.62%
|
9.15%
|
8.82%
|
8.82%
|
9.42%
|
9.92%
|
9.99%
|
10.19%
|
Earnings before Tax (EBT)
1 |
256.7
|
237.1
|
263
|
352.1
|
312
|
315.7
|
373.4
|
400.5
|
Net income
1 |
190.1
|
176.8
|
198.8
|
276.2
|
206.3
|
233
|
282
|
306
|
Net margin
|
5.59%
|
5.35%
|
5.56%
|
6.17%
|
4.95%
|
5.51%
|
6.28%
|
6.51%
|
EPS
2 |
1.820
|
1.690
|
1.910
|
2.650
|
1.970
|
2.208
|
2.675
|
2.876
|
Free Cash Flow
1 |
222.5
|
205.1
|
-36.7
|
2.9
|
259.5
|
153.4
|
190.8
|
216.5
|
FCF margin
|
6.55%
|
6.21%
|
-1.03%
|
0.06%
|
6.22%
|
3.63%
|
4.25%
|
4.61%
|
FCF Conversion (EBITDA)
|
48.76%
|
43.35%
|
-
|
0.49%
|
43.98%
|
24.14%
|
28.41%
|
30.52%
|
FCF Conversion (Net income)
|
117.04%
|
116.01%
|
-
|
1.05%
|
125.79%
|
65.85%
|
67.68%
|
70.76%
|
Dividend per Share
2 |
0.8900
|
0.9200
|
0.9400
|
1.000
|
1.050
|
1.101
|
1.209
|
1.304
|
Announcement Date
|
2/11/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
999.5
|
1,050
|
1,147
|
1,178
|
1,104
|
1,047
|
1,052
|
1,037
|
1,033
|
1,004
|
1,065
|
1,081
|
1,095
|
1,064
|
-
|
EBITDA
1 |
130.3
|
146.6
|
153.8
|
153.2
|
143.3
|
140.5
|
141.2
|
149
|
159.5
|
149
|
157.8
|
163
|
168.2
|
147
|
-
|
EBIT
1 |
82.2
|
97.5
|
102.7
|
101.5
|
93.3
|
92.1
|
92.7
|
100.3
|
107.5
|
98.8
|
104.1
|
108.4
|
113.4
|
104
|
-
|
Operating Margin
|
8.22%
|
9.29%
|
8.95%
|
8.61%
|
8.45%
|
8.8%
|
8.81%
|
9.67%
|
10.41%
|
9.84%
|
9.78%
|
10.02%
|
10.35%
|
9.77%
|
-
|
Earnings before Tax (EBT)
1 |
75.4
|
90.6
|
84.5
|
115.2
|
61.8
|
68.4
|
39.5
|
75.8
|
128.3
|
56.3
|
84.1
|
88.7
|
94.43
|
79
|
-
|
Net income
1 |
57.9
|
66
|
60.8
|
93
|
56.3
|
49.5
|
25.3
|
44.3
|
87.2
|
36.3
|
63.27
|
66.87
|
71.43
|
61
|
67
|
Net margin
|
5.79%
|
6.29%
|
5.3%
|
7.89%
|
5.1%
|
4.73%
|
2.41%
|
4.27%
|
8.44%
|
3.62%
|
5.94%
|
6.18%
|
6.52%
|
5.73%
|
-
|
EPS
2 |
0.5600
|
0.6300
|
0.5800
|
0.8900
|
0.5400
|
0.4700
|
0.2400
|
0.4200
|
0.8300
|
0.3500
|
0.5933
|
0.6267
|
0.6667
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
4/27/22
|
7/21/22
|
10/21/22
|
2/9/23
|
4/27/23
|
7/20/23
|
10/20/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
904
|
878
|
1,524
|
1,471
|
1,288
|
1,278
|
1,229
|
1,162
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.981
x
|
1.855
x
|
3.121
x
|
2.464
x
|
2.183
x
|
2.011
x
|
1.83
x
|
1.638
x
|
Free Cash Flow
1 |
223
|
205
|
-36.7
|
2.9
|
260
|
153
|
191
|
217
|
ROE (net income / shareholders' equity)
|
15.3%
|
14.8%
|
14.2%
|
14.9%
|
13.2%
|
12.4%
|
13.1%
|
13%
|
ROA (Net income/ Total Assets)
|
5.72%
|
5.63%
|
4.89%
|
5.9%
|
4.35%
|
5.06%
|
5.57%
|
5.94%
|
Assets
1 |
3,322
|
3,138
|
4,069
|
4,682
|
4,743
|
4,601
|
5,060
|
5,149
|
Book Value Per Share
2 |
12.90
|
12.30
|
14.60
|
17.70
|
17.60
|
19.20
|
20.80
|
22.10
|
Cash Flow per Share
2 |
4.090
|
4.110
|
2.140
|
3.070
|
5.510
|
4.330
|
4.750
|
5.060
|
Capex
1 |
204
|
224
|
259
|
319
|
319
|
293
|
300
|
301
|
Capex / Sales
|
6%
|
6.77%
|
7.26%
|
7.11%
|
7.64%
|
6.93%
|
6.67%
|
6.41%
|
Announcement Date
|
2/11/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
36.06
EUR Average target price
41.49
EUR Spread / Average Target +15.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.82% | 4.03B | | +6.10% | 15.4B | | +13.80% | 12.14B | | -6.42% | 11.75B | | +11.37% | 11.06B | | +1.48% | 10.71B | | +11.68% | 8.43B | | -10.81% | 8.28B | | -2.74% | 7.86B | | +10.64% | 5.84B |
Other Paper Packaging
|