Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
17 EUR | +0.59% | +1.80% | +33.86% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 30.84 | 57.7 | 51.72 | 48.95 | 45 | 59.72 | - | - |
Enterprise Value (EV) 1 | 17.72 | 57.7 | 34.43 | 33.68 | 28.01 | 43.82 | 40.22 | 59.72 |
P/E ratio | 17.7 x | 22.1 x | 18.3 x | 14.5 x | 13 x | 14.3 x | 11.3 x | 10.5 x |
Yield | 1.88% | 2.2% | 2.73% | 3.26% | 4.33% | 3.53% | 3.82% | 4.12% |
Capitalization / Revenue | 0.62 x | 1 x | 0.84 x | 0.56 x | 0.6 x | 0.68 x | 0.63 x | 0.59 x |
EV / Revenue | 0.36 x | 1 x | 0.56 x | 0.39 x | 0.37 x | 0.5 x | 0.42 x | 0.59 x |
EV / EBITDA | 4.86 x | - | 6.57 x | 5.98 x | 5.22 x | 6.17 x | 4.62 x | 6.49 x |
EV / FCF | 5.85 x | 9.93 x | 9.3 x | 15.5 x | 6.64 x | -33.7 x | 6.7 x | 9.33 x |
FCF Yield | 17.1% | 10.1% | 10.8% | 6.47% | 15.1% | -2.97% | 14.9% | 10.7% |
Price to Book | 1.65 x | - | 2.49 x | 2.25 x | 1.93 x | 2.23 x | 1.99 x | - |
Nbr of stocks (in thousands) | 3,629 | 3,629 | 3,530 | 3,547 | 3,543 | 3,513 | - | - |
Reference price 2 | 8.500 | 15.90 | 14.65 | 13.80 | 12.70 | 17.00 | 17.00 | 17.00 |
Announcement Date | 2/10/20 | 2/8/21 | 2/7/22 | 2/6/23 | 1/15/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 49.66 | 57.87 | 61.21 | 87.34 | 75.36 | 88 | 95.4 | 102 |
EBITDA 1 | 3.645 | - | 5.244 | 5.634 | 5.366 | 7.1 | 8.7 | 9.2 |
EBIT 1 | 2.431 | 3.869 | 4.286 | 4.519 | 4.16 | 5.5 | 7 | 7.6 |
Operating Margin | 4.9% | 6.69% | 7% | 5.17% | 5.52% | 6.25% | 7.34% | 7.45% |
Earnings before Tax (EBT) 1 | 1.569 | 3.837 | 4.224 | 4.458 | 4.6 | 5.7 | 7.1 | 7.7 |
Net income 1 | 0.8986 | 2.593 | 2.782 | 3.366 | 3.46 | 4.2 | 5.3 | 5.7 |
Net margin | 1.81% | 4.48% | 4.54% | 3.85% | 4.59% | 4.77% | 5.56% | 5.59% |
EPS 2 | 0.4800 | 0.7200 | 0.8000 | 0.9500 | 0.9800 | 1.190 | 1.510 | 1.620 |
Free Cash Flow 1 | 3.027 | 5.813 | 3.702 | 2.18 | 4.22 | -1.3 | 6 | 6.4 |
FCF margin | 6.1% | 10.05% | 6.05% | 2.5% | 5.6% | -1.48% | 6.29% | 6.27% |
FCF Conversion (EBITDA) | 83.05% | - | 70.59% | 38.69% | 78.64% | - | 68.97% | 69.57% |
FCF Conversion (Net income) | 336.85% | 224.15% | 133.07% | 64.77% | 121.97% | - | 113.21% | 112.28% |
Dividend per Share 2 | 0.1600 | 0.3500 | 0.4000 | 0.4500 | 0.5500 | 0.6000 | 0.6500 | 0.7000 |
Announcement Date | 2/10/20 | 2/8/21 | 2/7/22 | 2/6/23 | 1/15/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 S2 | 2022 Q1 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 28.28 | 29.59 | 34.98 | - | - | - | 24.98 | 48.5 | 37.7 | 37.61 | 40.5 | 47.5 |
EBITDA | - | - | 3.513 | - | - | - | - | 3.906 | - | 3.545 | 2.3 | 4.8 |
EBIT | 1.936 | 1.933 | 3.039 | 0.59 | - | 1.67 | - | 3.336 | - | 2.925 | 1.6 | 4 |
Operating Margin | 6.85% | 6.53% | 8.69% | - | - | - | - | 6.88% | - | 7.78% | 3.95% | 8.42% |
Earnings before Tax (EBT) | - | 1.912 | 3.005 | - | - | 1.64 | - | 3.276 | - | 3.34 | 1.6 | 4 |
Net income | 1.332 | - | 2.002 | - | 0.904 | - | - | 2.462 | 1 | 2.472 | 1.2 | 3 |
Net margin | 4.71% | - | 5.72% | - | - | - | - | 5.08% | 2.65% | 6.57% | 2.96% | 6.32% |
EPS | 0.3700 | 0.3500 | 0.5700 | - | 0.2500 | 0.3500 | - | 0.7000 | - | 0.7000 | 0.3300 | 0.8600 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 8/10/20 | 2/8/21 | 2/7/22 | 5/8/22 | 8/8/22 | 2/6/23 | 2/6/23 | 2/6/23 | 8/7/23 | 1/15/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 13.1 | - | 17.3 | 15.3 | 17 | 15.9 | 19.5 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 3.03 | 5.81 | 3.7 | 2.18 | 4.22 | -1.3 | 6 | 6.4 |
ROE (net income / shareholders' equity) | 6.96% | - | 13.6% | 15.9% | 15.4% | 16.8% | 18.7% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 5.160 | - | 5.890 | 6.140 | 6.570 | 7.620 | 8.530 | - |
Cash Flow per Share 2 | 1.030 | 1.770 | 1.610 | 1.020 | 1.610 | 1.330 | 2.140 | - |
Capex 1 | 0.66 | 0.59 | 1.9 | 1.42 | 1.42 | 6 | 1.5 | 1.5 |
Capex / Sales | 1.34% | 1.01% | 3.11% | 1.62% | 1.89% | 6.82% | 1.57% | 1.47% |
Announcement Date | 2/10/20 | 2/8/21 | 2/7/22 | 2/6/23 | 1/15/24 | - | - | - |
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. | |
---|---|---|
+33.86% | 63.97M | |
+6.59% | 1.43B | |
+5.43% | 1.18B | |
+2.63% | 929M | |
+52.93% | 361M | |
-38.99% | 291M | |
+8.02% | 194M | |
+7.09% | 189M | |
-8.05% | 87.23M | |
+8.59% | 54.57M |
- Stock Market
- Equities
- VIAFIN Stock
- Financials Viafin Service Oyj