Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
5.22 EUR | -1.14% | +0.38% | +0.38% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 38.76 | 33.91 | 33.8 | 30.66 | 33.28 | - | - |
Enterprise Value (EV) 1 | 86.83 | 53.43 | 38.19 | 42.87 | 44.11 | 46.01 | 45.86 |
P/E ratio | 23.9 x | -17.8 x | -55.8 x | 9.6 x | 11.2 x | 5.33 x | 21.8 x |
Yield | 3.88% | 4.74% | 5.2% | 6.46% | 6.7% | 7.09% | 7.47% |
Capitalization / Revenue | 3.38 x | 3.58 x | 3.46 x | 4.03 x | 4.4 x | 3.95 x | 3.82 x |
EV / Revenue | 7.58 x | 5.64 x | 3.91 x | 5.64 x | 5.83 x | 5.45 x | 5.27 x |
EV / EBITDA | 22 x | -106 x | 7.4 x | 16.7 x | 13.8 x | 13.4 x | 12.9 x |
EV / FCF | -7.43 x | 42.4 x | -16.1 x | - | 110 x | 76.7 x | 65.5 x |
FCF Yield | -13.5% | 2.36% | -6.2% | - | 0.91% | 1.3% | 1.53% |
Price to Book | 0.86 x | 0.9 x | 0.95 x | 0.95 x | 0.98 x | 0.97 x | 0.95 x |
Nbr of stocks (in thousands) | 6,009 | 5,950 | 6,058 | 6,388 | 6,375 | - | - |
Reference price 2 | 6.450 | 5.700 | 5.580 | 4.800 | 5.220 | 5.220 | 5.220 |
Announcement Date | 3/2/20 | 3/8/21 | 3/3/22 | 2/13/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 11.46 | 9.465 | 9.764 | 7.603 | 7.564 | 8.434 | 8.706 |
EBITDA 1 | 3.953 | -0.504 | 5.161 | 2.564 | 3.192 | 3.439 | 3.549 |
EBIT 1 | 3.953 | -0.504 | 4.461 | 2.503 | 4.6 | 11 | 1.5 |
Operating Margin | 34.49% | -5.32% | 45.69% | 32.92% | 60.81% | 130.42% | 17.23% |
Earnings before Tax (EBT) 1 | 2.74 | -1.62 | -1.097 | 4.017 | 3.302 | 6.616 | 1.92 |
Net income 1 | 1.65 | -1.886 | -0.632 | 3.213 | 2.989 | 6.272 | 1.542 |
Net margin | 14.4% | -19.93% | -6.47% | 42.26% | 39.51% | 74.36% | 17.72% |
EPS 2 | 0.2700 | -0.3200 | -0.1000 | 0.5000 | 0.4650 | 0.9800 | 0.2400 |
Free Cash Flow 1 | -11.68 | 1.259 | -2.367 | - | 0.4 | 0.6 | 0.7 |
FCF margin | -101.91% | 13.3% | -24.24% | - | 5.29% | 7.11% | 8.04% |
FCF Conversion (EBITDA) | - | - | - | - | 12.53% | 17.45% | 19.72% |
FCF Conversion (Net income) | - | - | - | - | 13.38% | 9.57% | 45.38% |
Dividend per Share 2 | 0.2500 | 0.2700 | 0.2900 | 0.3100 | 0.3500 | 0.3700 | 0.3900 |
Announcement Date | 3/2/20 | 3/8/21 | 3/3/22 | 2/13/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 2.348 | 3.015 | 1.796 | 1.886 | 2.059 | 1.655 | 1.715 | 1.648 | 1.698 | 1.729 | 1.944 | 2.142 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | 1.19 | 1.536 | 0.436 | 0.7 | 0.5088 | 0.059 | 3.273 | 0.768 | 0.198 | 0.929 | 1.19 | 1.529 |
Operating Margin | 50.68% | 50.93% | 24.28% | 37.12% | 24.71% | 3.56% | 190.85% | 46.6% | 11.66% | 53.73% | 61.17% | 71.38% |
Earnings before Tax (EBT) 1 | -0.055 | -1.265 | 0.388 | 0.277 | 2.904 | -0.19 | 3.161 | 0.595 | 0.176 | 0.819 | 1.03 | 1.364 |
Net income 1 | -0.022 | -0.921 | 0.161 | 0.243 | 2.393 | -0.185 | 3.117 | 0.521 | 0.155 | 0.7865 | 0.846 | 1.228 |
Net margin | -0.94% | -30.55% | 8.96% | 12.88% | 116.22% | -11.18% | 181.75% | 31.61% | 9.13% | 45.49% | 43.51% | 57.35% |
EPS 2 | - | -0.1500 | 0.0300 | 0.0400 | 0.3700 | -0.0300 | 0.4900 | 0.0800 | 0.0200 | 0.1200 | 0.1350 | 0.1950 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/15/21 | 3/3/22 | 5/16/22 | 11/14/22 | 2/13/23 | 5/15/23 | 8/21/23 | 11/13/23 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | 48.1 | 19.5 | 4.38 | 12.2 | 10.8 | 12.7 | 12.6 |
Net Cash position 1 | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 12.16 x | -38.72 x | 0.8493 x | 4.76 x | 3.395 x | 3.702 x | 3.546 x |
Free Cash Flow 1 | -11.7 | 1.26 | -2.37 | - | 0.4 | 0.6 | 0.7 |
ROE (net income / shareholders' equity) | 3.6% | -4.57% | -1.72% | 9.45% | 7% | 8.3% | 8.3% |
ROA (Net income/ Total Assets) | 1.48% | -1.88% | -0.95% | 5.44% | 4.45% | 5.29% | 5.31% |
Assets 1 | 111.6 | 100.4 | 66.51 | 59.11 | 67.21 | 118.6 | 29.06 |
Book Value Per Share 2 | 7.480 | 6.310 | 5.860 | 5.030 | 5.300 | 5.400 | 5.480 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | 13.1 | 1.53 | 4.51 | - | 0.42 | 0.43 | 0.44 |
Capex / Sales | 113.94% | 16.19% | 46.21% | - | 5.59% | 5.11% | 5.05% |
Announcement Date | 3/2/20 | 3/8/21 | 3/3/22 | 2/13/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+0.38% | 35.85M | |
+40.41% | 29.66B | |
-11.25% | 27.69B | |
+6.07% | 27.57B | |
+20.90% | 26.07B | |
+49.25% | 24.02B | |
+9.16% | 21.83B | |
-1.52% | 18.77B | |
+28.90% | 16.76B | |
-13.78% | 15.28B |
- Stock Market
- Equities
- INVEST Stock
- Financials Investors House Oyj