Market Closed -
Nasdaq Helsinki
11:29:32 2024-04-30 am EDT
|
After market
04:00:00 pm
|
14.24
EUR
|
-1.25%
|
|
14.18
|
-0.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
742.9
|
954.3
|
1,155
|
664.1
|
860
|
848.6
|
-
|
-
|
Enterprise Value (EV)
1 |
1,123
|
1,287
|
1,470
|
1,052
|
1,595
|
1,574
|
1,538
|
1,499
|
P/E ratio
|
15.8
x
|
13.4
x
|
14.8
x
|
11.3
x
|
15.9
x
|
13.3
x
|
10.3
x
|
8.91
x
|
Yield
|
4.91%
|
5.23%
|
4.89%
|
6.73%
|
5.2%
|
5.59%
|
6.45%
|
7.63%
|
Capitalization / Revenue
|
0.79
x
|
0.89
x
|
1.01
x
|
0.57
x
|
0.62
x
|
0.5
x
|
0.47
x
|
0.44
x
|
EV / Revenue
|
1.19
x
|
1.2
x
|
1.29
x
|
0.9
x
|
1.15
x
|
0.92
x
|
0.85
x
|
0.78
x
|
EV / EBITDA
|
8.53
x
|
7.81
x
|
8.52
x
|
6.62
x
|
8.15
x
|
6.49
x
|
5.8
x
|
5.3
x
|
EV / FCF
|
16.4
x
|
9.31
x
|
14
x
|
32.9
x
|
-86.2
x
|
15.3
x
|
11.4
x
|
10.3
x
|
FCF Yield
|
6.1%
|
10.7%
|
7.15%
|
3.04%
|
-1.16%
|
6.52%
|
8.73%
|
9.74%
|
Price to Book
|
4.02
x
|
4.4
x
|
4.72
x
|
2.69
x
|
3.22
x
|
2.98
x
|
2.66
x
|
2.41
x
|
Nbr of stocks (in thousands)
|
58,869
|
58,762
|
58,792
|
58,819
|
58,826
|
58,849
|
-
|
-
|
Reference price
2 |
12.62
|
16.24
|
19.65
|
11.29
|
14.62
|
14.42
|
14.42
|
14.42
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/11/22
|
2/10/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
944.3
|
1,073
|
1,142
|
1,168
|
1,393
|
1,702
|
1,804
|
1,912
|
EBITDA
1 |
131.6
|
164.9
|
172.5
|
158.9
|
195.6
|
242.5
|
265.2
|
282.8
|
EBIT
1 |
70.4
|
100.2
|
105.7
|
85.8
|
98.8
|
119.2
|
139.1
|
153.4
|
Operating Margin
|
7.46%
|
9.34%
|
9.26%
|
7.35%
|
7.09%
|
7%
|
7.71%
|
8.02%
|
Earnings before Tax (EBT)
1 |
58.9
|
88.9
|
97.6
|
73.3
|
68.4
|
80.19
|
103.6
|
120
|
Net income
1 |
47.1
|
71.21
|
78
|
58.7
|
54
|
63.8
|
82.29
|
95.27
|
Net margin
|
4.99%
|
6.64%
|
6.83%
|
5.03%
|
3.88%
|
3.75%
|
4.56%
|
4.98%
|
EPS
2 |
0.8000
|
1.210
|
1.330
|
1.000
|
0.9200
|
1.084
|
1.397
|
1.618
|
Free Cash Flow
1 |
68.52
|
138.2
|
105
|
32
|
-18.5
|
102.6
|
134.4
|
146
|
FCF margin
|
7.26%
|
12.88%
|
9.2%
|
2.74%
|
-1.33%
|
6.03%
|
7.45%
|
7.64%
|
FCF Conversion (EBITDA)
|
52.07%
|
83.81%
|
60.87%
|
20.14%
|
-
|
42.34%
|
50.67%
|
51.64%
|
FCF Conversion (Net income)
|
145.49%
|
194.08%
|
134.62%
|
54.51%
|
-
|
160.88%
|
163.29%
|
153.25%
|
Dividend per Share
2 |
0.6200
|
0.8500
|
0.9600
|
0.7600
|
0.7600
|
0.8060
|
0.9300
|
1.100
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/11/22
|
2/10/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
280.1
|
334.1
|
227.4
|
306.7
|
294.9
|
339
|
238.2
|
318.9
|
364.3
|
471.2
|
338
|
441.4
|
420.6
|
505.1
|
-
|
EBITDA
1 |
42.5
|
58.1
|
17.3
|
46.6
|
41.2
|
54.5
|
17.4
|
48.5
|
49.6
|
77.2
|
28.32
|
66.65
|
61.8
|
84.78
|
-
|
EBIT
1 |
26.1
|
40.5
|
-0.5
|
27
|
23.5
|
35.8
|
-2.2
|
28.5
|
26.4
|
46.2
|
-0.95
|
36
|
32.05
|
51.95
|
-
|
Operating Margin
|
9.32%
|
12.12%
|
-0.22%
|
8.8%
|
7.97%
|
10.56%
|
-0.92%
|
8.94%
|
7.25%
|
9.8%
|
-0.28%
|
8.16%
|
7.62%
|
10.29%
|
-
|
Earnings before Tax (EBT)
1 |
23.9
|
38.4
|
-2.8
|
26.1
|
20
|
30
|
-5.3
|
24.4
|
16.2
|
33.1
|
-11.2
|
26.1
|
22.3
|
42.5
|
-4
|
Net income
1 |
19.1
|
30.6
|
-2.2
|
20.8
|
16
|
24.1
|
-4.3
|
19.6
|
12.7
|
26.1
|
-9.005
|
20.72
|
17.75
|
34.05
|
-
|
Net margin
|
6.82%
|
9.16%
|
-0.97%
|
6.78%
|
5.43%
|
7.11%
|
-1.81%
|
6.15%
|
3.49%
|
5.54%
|
-2.66%
|
4.7%
|
4.22%
|
6.74%
|
-
|
EPS
2 |
0.3200
|
0.5200
|
-0.0400
|
0.3500
|
0.2700
|
0.4100
|
-0.0700
|
0.3300
|
0.2100
|
0.4400
|
-0.1525
|
0.3525
|
0.3025
|
0.5750
|
-0.0600
|
Dividend per Share
2 |
-
|
0.9600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3800
|
-
|
0.3800
|
-
|
0.3800
|
-
|
Announcement Date
|
10/29/21
|
2/11/22
|
4/29/22
|
7/29/22
|
10/28/22
|
2/10/23
|
4/28/23
|
8/4/23
|
11/17/23
|
3/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
380
|
333
|
314
|
388
|
735
|
725
|
690
|
650
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.889
x
|
2.018
x
|
1.822
x
|
2.442
x
|
3.757
x
|
2.99
x
|
2.601
x
|
2.299
x
|
Free Cash Flow
1 |
68.5
|
138
|
105
|
32
|
-18.5
|
103
|
134
|
146
|
ROE (net income / shareholders' equity)
|
26.8%
|
35.4%
|
33.8%
|
23.9%
|
21.1%
|
23.2%
|
27.2%
|
28.4%
|
ROA (Net income/ Total Assets)
|
7.78%
|
9.39%
|
9.77%
|
7.29%
|
4.9%
|
4.59%
|
6.04%
|
6.97%
|
Assets
1 |
605.2
|
758
|
798.1
|
805.1
|
1,102
|
1,390
|
1,363
|
1,368
|
Book Value Per Share
2 |
3.140
|
3.690
|
4.160
|
4.200
|
4.540
|
4.840
|
5.430
|
5.980
|
Cash Flow per Share
2 |
1.430
|
2.570
|
2.160
|
1.470
|
3.740
|
3.400
|
3.790
|
3.800
|
Capex
1 |
15.5
|
12.9
|
21.8
|
54.3
|
239
|
73.1
|
77.3
|
66.3
|
Capex / Sales
|
1.64%
|
1.2%
|
1.91%
|
4.65%
|
17.14%
|
4.29%
|
4.28%
|
3.47%
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/11/22
|
2/10/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
14.42
EUR Average target price
16.62
EUR Spread / Average Target +15.29% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.60% | 909M | | +44.28% | 18.54B | | +7.99% | 7.28B | | +11.35% | 7.17B | | +17.73% | 6.88B | | -5.35% | 5.81B | | +44.88% | 5.42B | | -8.65% | 5.11B | | +31.51% | 5.06B | | +9.29% | 3.75B |
Retail - Department Stores
|