Market Closed -
Nasdaq Helsinki
11:29:44 2024-06-07 am EDT
|
5-day change
|
1st Jan Change
|
18.94
EUR
|
+0.64%
|
|
-1.66%
|
-41.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,814
|
45,425
|
33,299
|
33,043
|
24,744
|
14,554
|
-
|
-
|
Enterprise Value (EV)
1 |
23,623
|
45,160
|
33,340
|
34,387
|
27,232
|
17,554
|
17,163
|
16,963
|
P/E ratio
|
13.3
x
|
63.6
x
|
18.9
x
|
17.5
x
|
17.2
x
|
14.8
x
|
9.04
x
|
8.18
x
|
Yield
|
3.29%
|
1.35%
|
1.89%
|
3.53%
|
3.73%
|
5.39%
|
5.93%
|
5.84%
|
Capitalization / Revenue
|
1.5
x
|
3.87
x
|
2.2
x
|
1.29
x
|
1.08
x
|
0.7
x
|
0.64
x
|
0.63
x
|
EV / Revenue
|
1.49
x
|
3.84
x
|
2.2
x
|
1.34
x
|
1.19
x
|
0.85
x
|
0.76
x
|
0.73
x
|
EV / EBITDA
|
9.59
x
|
21.5
x
|
17.4
x
|
9.72
x
|
7.87
x
|
7.42
x
|
5.56
x
|
5.25
x
|
EV / FCF
|
26.6
x
|
34.9
x
|
32.8
x
|
-63
x
|
40.5
x
|
25.8
x
|
12.6
x
|
9.27
x
|
FCF Yield
|
3.76%
|
2.87%
|
3.05%
|
-1.59%
|
2.47%
|
3.88%
|
7.91%
|
10.8%
|
Price to Book
|
4.02
x
|
7.66
x
|
4.77
x
|
3.97
x
|
2.92
x
|
1.74
x
|
1.59
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
767,684
|
767,837
|
767,969
|
768,083
|
768,200
|
768,216
|
-
|
-
|
Reference price
2 |
31.02
|
59.16
|
43.36
|
43.02
|
32.21
|
18.94
|
18.94
|
18.94
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,840
|
11,751
|
15,148
|
25,707
|
22,926
|
20,726
|
22,698
|
23,155
|
EBITDA
1 |
2,464
|
2,096
|
1,920
|
3,537
|
3,458
|
2,364
|
3,089
|
3,233
|
EBIT
1 |
1,962
|
1,416
|
1,342
|
2,899
|
2,592
|
1,404
|
2,085
|
2,205
|
Operating Margin
|
12.39%
|
12.05%
|
8.86%
|
11.28%
|
11.31%
|
6.77%
|
9.19%
|
9.52%
|
Earnings before Tax (EBT)
1 |
2,067
|
786
|
1,962
|
2,279
|
1,596
|
1,172
|
1,795
|
1,996
|
Net income
1 |
1,789
|
712
|
1,771
|
1,888
|
1,433
|
1,135
|
1,657
|
1,834
|
Net margin
|
11.29%
|
6.06%
|
11.69%
|
7.34%
|
6.25%
|
5.48%
|
7.3%
|
7.92%
|
EPS
2 |
2.330
|
0.9300
|
2.300
|
2.460
|
1.870
|
1.282
|
2.095
|
2.317
|
Free Cash Flow
1 |
889
|
1,295
|
1,017
|
-546
|
672
|
680.4
|
1,357
|
1,830
|
FCF margin
|
5.61%
|
11.02%
|
6.71%
|
-2.12%
|
2.93%
|
3.28%
|
5.98%
|
7.9%
|
FCF Conversion (EBITDA)
|
36.08%
|
61.78%
|
52.97%
|
-
|
19.43%
|
28.78%
|
43.93%
|
56.6%
|
FCF Conversion (Net income)
|
49.69%
|
181.88%
|
57.43%
|
-
|
46.89%
|
59.93%
|
81.89%
|
99.8%
|
Dividend per Share
2 |
1.020
|
0.8000
|
0.8200
|
1.520
|
1.200
|
1.021
|
1.123
|
1.106
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
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 |
4,968
|
5,523
|
7,039
|
6,583
|
6,562
|
5,298
|
5,351
|
5,973
|
6,303
|
4,801
|
3,704
|
5,567
|
5,812
|
5,437
|
5,632
|
EBITDA
1 |
591
|
578
|
1,085
|
979
|
894
|
830
|
784
|
1,047
|
797
|
551
|
436.4
|
647.5
|
692
|
800.7
|
884.1
|
EBIT
1 |
432
|
424
|
927
|
812
|
734
|
652
|
572
|
827
|
540
|
309
|
184.2
|
418.8
|
511.7
|
634.7
|
748.2
|
Operating Margin
|
8.7%
|
7.68%
|
13.17%
|
12.33%
|
11.19%
|
12.31%
|
10.69%
|
13.85%
|
8.57%
|
6.44%
|
4.97%
|
7.52%
|
8.8%
|
11.67%
|
13.29%
|
Earnings before Tax (EBT)
1 |
500
|
736
|
750
|
231
|
563
|
276
|
295
|
618
|
407
|
189
|
-3
|
273
|
349
|
-
|
-
|
Net income
1 |
457
|
640
|
600
|
136
|
514
|
238
|
259
|
538
|
400
|
162
|
302.9
|
379.2
|
380.4
|
528.7
|
620.9
|
Net margin
|
9.2%
|
11.59%
|
8.52%
|
2.07%
|
7.83%
|
4.49%
|
4.84%
|
9.01%
|
6.35%
|
3.37%
|
8.18%
|
6.81%
|
6.54%
|
9.72%
|
11.03%
|
EPS
2 |
0.5900
|
0.8300
|
0.7800
|
0.1800
|
0.6700
|
0.3100
|
0.3400
|
0.7000
|
0.5200
|
0.2100
|
0.1300
|
0.4167
|
0.5400
|
-
|
-
|
Dividend per Share
2 |
0.8200
|
0.4100
|
0.2440
|
-
|
1.520
|
-
|
-
|
-
|
-
|
-
|
0.4000
|
-
|
0.8400
|
-
|
0.3150
|
Announcement Date
|
2/10/22
|
4/29/22
|
7/28/22
|
10/27/22
|
2/8/23
|
4/28/23
|
7/27/23
|
10/26/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
41
|
1,344
|
2,488
|
3,000
|
2,609
|
2,409
|
Net Cash position
1 |
191
|
265
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.0214
x
|
0.38
x
|
0.7195
x
|
1.269
x
|
0.8446
x
|
0.7451
x
|
Free Cash Flow
1 |
889
|
1,295
|
1,017
|
-546
|
672
|
680
|
1,357
|
1,830
|
ROE (net income / shareholders' equity)
|
29.7%
|
20.8%
|
28.5%
|
25.1%
|
17.9%
|
13.3%
|
18.7%
|
17.9%
|
ROA (Net income/ Total Assets)
|
17.4%
|
7.26%
|
15.9%
|
13.8%
|
9.28%
|
6.44%
|
9.61%
|
10%
|
Assets
1 |
10,304
|
9,804
|
11,116
|
13,667
|
15,450
|
17,615
|
17,245
|
18,280
|
Book Value Per Share
2 |
7.710
|
7.720
|
9.090
|
10.80
|
11.00
|
10.90
|
11.90
|
12.90
|
Cash Flow per Share
2 |
1.900
|
2.680
|
2.590
|
1.560
|
2.850
|
2.880
|
3.230
|
3.490
|
Capex
1 |
567
|
972
|
977
|
1,743
|
1,607
|
1,502
|
1,354
|
1,181
|
Capex / Sales
|
3.58%
|
8.27%
|
6.45%
|
6.78%
|
7.01%
|
7.25%
|
5.97%
|
5.1%
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
18.94
EUR Average target price
28.43
EUR Spread / Average Target +50.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -41.18% | 15.73B | | +13.73% | 238B | | +19.56% | 99.74B | | +18.02% | 61.69B | | +3.70% | 58.54B | | +18.79% | 50.5B | | +17.77% | 34.63B | | +26.45% | 27.08B | | -18.46% | 19.32B | | +8.51% | 19.2B |
Other Oil & Gas Refining and Marketing
|