YIT OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.398 EUR | -5.22% |
|
+12.69% | +20.81% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,244 | 1,031 | 902.1 | 515.4 | 416 | 552.8 | - | - |
| Enterprise Value (EV) 1 | 2,107 | 1,659 | 1,205 | 1,084 | 1,286 | 1,153 | 1,063 | 979.8 |
| P/E ratio | 85.1 x | 37.9 x | - | -1.35 x | 199 x | -25.2 x | 50 x | 14.1 x |
| Yield | 4.7% | 2.84% | 3.71% | 7.32% | - | - | - | 3.75% |
| Capitalization / Revenue | 0.37 x | 0.34 x | 0.32 x | 0.21 x | 0.19 x | 0.28 x | 0.28 x | 0.25 x |
| EV / Revenue | 0.62 x | 0.54 x | 0.42 x | 0.45 x | 0.59 x | 0.58 x | 0.53 x | 0.44 x |
| EV / EBITDA | 9.43 x | 11.6 x | 8.14 x | 8.03 x | 18.9 x | 22.9 x | 12.7 x | 8.81 x |
| EV / FCF | 41.8 x | 72.1 x | 4.96 x | -3.64 x | -8.99 x | 6.74 x | 7.95 x | 10.5 x |
| FCF Yield | 2.39% | 1.39% | 20.2% | -27.5% | -11.1% | 14.8% | 12.6% | 9.52% |
| Price to Book | 1.17 x | 1.12 x | 0.99 x | 0.58 x | 0.49 x | 0.65 x | 0.65 x | 0.63 x |
| Nbr of stocks (in thousands) | 208,768 | 209,084 | 209,119 | 209,511 | 209,548 | 230,508 | - | - |
| Reference price 2 | 5.960 | 4.932 | 4.314 | 2.460 | 1.985 | 2.398 | 2.398 | 2.398 |
| Announcement Date | 2/7/20 | 2/3/21 | 2/4/22 | 2/10/23 | 2/9/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,392 | 3,069 | 2,856 | 2,403 | 2,163 | 1,979 | 2,002 | 2,233 |
| EBITDA 1 | 223.5 | 143 | 148 | 135 | 68 | 50.3 | 84 | 111.2 |
| EBIT 1 | 165.5 | 85 | 114 | 110 | 41 | 28.38 | 63.7 | 90.37 |
| Operating Margin | 4.88% | 2.77% | 3.99% | 4.58% | 1.9% | 1.43% | 3.18% | 4.05% |
| Earnings before Tax (EBT) 1 | 40.4 | -6 | 35 | 74 | -5 | -32.5 | 21.06 | 58.5 |
| Net income 1 | 14.7 | 26 | 4 | -375 | 3 | -21.23 | 12.39 | 30.48 |
| Net margin | 0.43% | 0.85% | 0.14% | -15.61% | 0.14% | -1.07% | 0.62% | 1.36% |
| EPS 2 | 0.0700 | 0.1300 | - | -1.820 | 0.0100 | -0.0951 | 0.0480 | 0.1701 |
| Free Cash Flow 1 | 50.4 | 23 | 243 | -298 | -143 | 171 | 133.7 | 93.23 |
| FCF margin | 1.49% | 0.75% | 8.51% | -12.4% | -6.61% | 8.64% | 6.68% | 4.17% |
| FCF Conversion (EBITDA) | 22.55% | 16.08% | 164.19% | - | - | 339.96% | 159.13% | 83.81% |
| FCF Conversion (Net income) | 342.86% | 88.46% | 6,075% | - | - | - | 1,079.04% | 305.89% |
| Dividend per Share 2 | 0.2800 | 0.1400 | 0.1600 | 0.1800 | - | - | - | 0.0900 |
| Announcement Date | 2/7/20 | 2/3/21 | 2/4/22 | 2/10/23 | 2/9/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| 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 | 929 | 518 | 545 | 560 | 779 | 455 | 558 | 553 | 597 | 412 | 478 | 510.3 | 594 | 453 | 505 |
| EBITDA 1 | 53 | 29 | 32 | 32 | 49 | 3 | 22 | 22 | 20 | -9 | 9.413 | 14.83 | 28.33 | 19 | 24 |
| EBIT 1 | 45 | 22 | 25 | 21 | 42 | -4 | 14 | 16 | 13 | -14 | 5.248 | 12.27 | 24.75 | 13 | 18 |
| Operating Margin | 4.84% | 4.25% | 4.59% | 3.75% | 5.39% | -0.88% | 2.51% | 2.89% | 2.18% | -3.4% | 1.1% | 2.4% | 4.17% | 2.87% | 3.56% |
| Earnings before Tax (EBT) 1 | 13 | 14 | 14 | 11 | 35 | -19 | -1 | 1 | 13 | -22 | -5.65 | -5.309 | 6.799 | -1 | 4 |
| Net income 1 | -8 | -133 | -277 | 7 | 28 | -14 | -1 | 1 | 17 | -16 | -6.767 | -5.381 | 6.533 | -1 | 3 |
| Net margin | -0.86% | -25.68% | -50.83% | 1.25% | 3.59% | -3.08% | -0.18% | 0.18% | 2.85% | -3.88% | -1.42% | -1.05% | 1.1% | -0.22% | 0.59% |
| EPS 2 | -0.0400 | -0.6400 | -1.330 | 0.0300 | 0.1300 | -0.0700 | -0.0100 | - | 0.0800 | -0.0800 | -0.0238 | -0.0186 | 0.0706 | -0.0100 | 0.0100 |
| Dividend per Share | 0.2000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/4/22 | 4/29/22 | 7/28/22 | 10/27/22 | 2/10/23 | 5/3/23 | 8/1/23 | 11/1/23 | 2/9/24 | 4/30/24 | - | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 862 | 628 | 303 | 569 | 870 | 600 | 510 | 427 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.858 x | 4.392 x | 2.047 x | 4.215 x | 12.79 x | 11.93 x | 6.076 x | 3.838 x |
| Free Cash Flow 1 | 50.4 | 23 | 243 | -298 | -143 | 171 | 134 | 93.2 |
| ROE (net income / shareholders' equity) | 1.39% | -0.91% | 0.76% | 7.36% | -0.81% | -2.46% | 1.56% | 4.32% |
| ROA (Net income/ Total Assets) | 0.41% | -0.26% | 0.23% | 2.39% | -0.2% | -0.76% | 0.1% | 0.74% |
| Assets 1 | 3,599 | -9,946 | 1,758 | -15,683 | -1,500 | 2,808 | 12,265 | 4,102 |
| Book Value Per Share 2 | 5.080 | 4.390 | 4.380 | 4.210 | 4.030 | 3.690 | 3.680 | 3.820 |
| Cash Flow per Share 2 | 0.4200 | 0.2700 | 1.350 | -1.330 | -0.4600 | 1.030 | 0.6000 | 0.3000 |
| Capex 1 | 37.9 | 31 | 32 | 19 | 4 | 22.5 | 24.3 | 24.3 |
| Capex / Sales | 1.12% | 1.01% | 1.12% | 0.79% | 0.18% | 1.14% | 1.22% | 1.09% |
| Announcement Date | 2/7/20 | 2/3/21 | 2/4/22 | 2/10/23 | 2/9/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
5
Last Close Price
2.398
EUR
Average target price
1.962
EUR
Spread / Average Target
-18.16%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +20.81% | 599M | |
| -3.22% | 3.08B | |
| +10.00% | 1.44B | |
| +2.45% | 1.02B | |
| +23.37% | 956M | |
| +13.61% | 871M | |
| +12.27% | 747M | |
| +9.97% | 740M | |
| +8.75% | 668M | |
| -8.21% | 602M |
- Stock Market
- Equities
- YIT Stock
- Financials YIT Oyj
