Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
16.9 EUR | -2.31% | 0.00% | +17.36% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 91.55 | 111.3 | 147.5 | 150 | 154.9 | 186.3 | - | - |
Enterprise Value (EV) 1 | 94.36 | 111.3 | 147.5 | 150 | 145.5 | 164.3 | 156.8 | 186.3 |
P/E ratio | 20.5 x | - | - | 11.7 x | 11.7 x | 10.7 x | 12.8 x | 11.8 x |
Yield | 4.89% | 4.77% | 4.93% | 6.62% | 6.94% | 6.36% | 6.94% | 7.51% |
Capitalization / Revenue | 2.82 x | 3.24 x | 3.36 x | 3.09 x | 2.97 x | 3.03 x | 3.11 x | 2.92 x |
EV / Revenue | 2.91 x | 3.24 x | 3.36 x | 3.09 x | 2.79 x | 2.68 x | 2.62 x | 2.92 x |
EV / EBITDA | 12.3 x | - | - | 8.11 x | 7.61 x | 6.39 x | 7.06 x | 7.73 x |
EV / FCF | 16.1 x | 14.4 x | 12.7 x | 19 x | 15 x | 7.02 x | 8.04 x | 11.2 x |
FCF Yield | 6.21% | 6.94% | 7.86% | 5.25% | 6.68% | 14.2% | 12.4% | 8.97% |
Price to Book | 2.47 x | - | - | 3.01 x | 3.03 x | 3.23 x | 3.11 x | - |
Nbr of stocks (in thousands) | 10,404 | 10,402 | 10,384 | 11,028 | 10,754 | 10,767 | - | - |
Reference price 2 | 8.800 | 10.70 | 14.20 | 13.60 | 14.40 | 17.30 | 17.30 | 17.30 |
Announcement Date | 3/2/20 | 2/19/21 | 2/18/22 | 2/17/23 | 2/16/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 32.48 | 34.36 | 43.83 | 48.56 | 52.14 | 61.4 | 59.8 | 63.8 |
EBITDA 1 | 7.674 | - | - | 18.5 | 19.13 | 25.7 | 22.2 | 24.1 |
EBIT 1 | 5.929 | 8.627 | 14.42 | 16.68 | 16.92 | 23.3 | 19.7 | 21.5 |
Operating Margin | 18.26% | 25.11% | 32.9% | 34.34% | 32.45% | 37.95% | 32.94% | 33.7% |
Earnings before Tax (EBT) 1 | 5.929 | - | - | 16.51 | 16.97 | 23.3 | 19.7 | 21.5 |
Net income 1 | 4.421 | - | - | 12.87 | 13.84 | 17.5 | 14.6 | 16.1 |
Net margin | 13.61% | - | - | 26.5% | 26.54% | 28.5% | 24.41% | 25.24% |
EPS 2 | 0.4300 | - | - | 1.160 | 1.230 | 1.620 | 1.350 | 1.470 |
Free Cash Flow 1 | 5.858 | 7.725 | 11.59 | 7.876 | 9.725 | 23.4 | 19.5 | 16.7 |
FCF margin | 18.04% | 22.48% | 26.45% | 16.22% | 18.65% | 38.11% | 32.61% | 26.18% |
FCF Conversion (EBITDA) | 76.34% | - | - | 42.57% | 50.83% | 91.05% | 87.84% | 69.29% |
FCF Conversion (Net income) | 132.5% | - | - | 61.19% | 70.28% | 133.71% | 133.56% | 103.73% |
Dividend per Share 2 | 0.4300 | 0.5100 | 0.7000 | 0.9000 | 1.000 | 1.100 | 1.200 | 1.300 |
Announcement Date | 3/2/20 | 2/19/21 | 2/18/22 | 2/17/23 | 2/16/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 17.83 | 17.87 | 16.49 | 22.78 | 23.36 | 25.2 | 24.73 | 27.41 | 34.4 | 27 |
EBITDA 1 | 4.791 | 6.368 | - | - | 8.392 | 10.11 | - | 11.08 | 15.9 | 9.9 |
EBIT 1 | 3.83 | 5.505 | 3.123 | 8.032 | 7.543 | 9.133 | 7.001 | 9.922 | 14.7 | 8.7 |
Operating Margin | 21.49% | 30.81% | 18.94% | 35.25% | 32.29% | 36.23% | 28.31% | 36.2% | 42.73% | 32.22% |
Earnings before Tax (EBT) 1 | 3.83 | - | - | - | 7.434 | 9.072 | - | 9.969 | 14.7 | 8.7 |
Net income 1 | 2.788 | - | - | - | 5.763 | 7.108 | - | 8.391 | 11.3 | 6.2 |
Net margin | 15.64% | - | - | - | 24.67% | 28.2% | - | 30.61% | 32.85% | 22.96% |
EPS 2 | 0.2700 | - | - | - | 0.5200 | 0.6400 | - | 0.7300 | 1.040 | 0.5800 |
Dividend per Share | - | - | 0.5100 | 0.7000 | - | - | - | - | - | - |
Announcement Date | 3/2/20 | 8/26/20 | 2/19/21 | 2/18/22 | 8/26/22 | 2/17/23 | 8/25/23 | 2/16/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 2.81 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | - | 9.36 | 22 | 29.5 | - |
Leverage (Debt/EBITDA) | 0.3658 x | - | - | - | - | - | - | - |
Free Cash Flow 1 | 5.86 | 7.73 | 11.6 | 7.88 | 9.73 | 23.4 | 19.5 | 16.7 |
ROE (net income / shareholders' equity) | 13.1% | - | - | 28.2% | 27.8% | 32.2% | 24.7% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 3.560 | - | - | 4.520 | 4.750 | 5.350 | 5.570 | - |
Cash Flow per Share 2 | 0.6500 | 0.8400 | 1.240 | 0.9500 | 1.200 | 2.470 | 2.100 | - |
Capex 1 | 0.74 | 1.13 | - | 2.32 | 3.25 | 3.3 | 3.4 | 3.4 |
Capex / Sales | 2.29% | 3.28% | - | 4.78% | 6.22% | 5.37% | 5.69% | 5.33% |
Announcement Date | 3/2/20 | 2/19/21 | 2/18/22 | 2/17/23 | 2/16/24 | - | - | - |
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. | |
---|---|---|
+17.36% | 201M | |
+18.74% | 12.89B | |
+0.71% | 7.4B | |
+25.16% | 7.33B | |
-2.01% | 6.06B | |
-1.72% | 3.31B | |
+19.35% | 1.94B | |
+14.70% | 1.8B | |
-2.97% | 1.27B | |
+2.03% | 1.25B |
- Stock Market
- Equities
- UNITED Stock
- Financials United Bankers Oyj