Delayed
Nasdaq Helsinki
|
5-day change
|
1st Jan Change
|
- EUR
|
-.--%
|
|
-0.10%
|
-0.10%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
2,257
|
2,757
|
2,755
|
2,755
|
2,755
|
2,755
|
Enterprise Value (EV)
1 |
2,636
|
3,316
|
3,352
|
3,246
|
3,389
|
3,425
|
P/E ratio
|
22.2
x
|
27.9
x
|
24
x
|
23.4
x
|
22.9
x
|
18.8
x
|
Yield
|
4.1%
|
-
|
-
|
7.29%
|
3.65%
|
2.21%
|
Capitalization / Revenue
|
2.48
x
|
2.93
x
|
2.95
x
|
2.88
x
|
2.76
x
|
2.58
x
|
EV / Revenue
|
2.89
x
|
3.52
x
|
3.59
x
|
3.4
x
|
3.4
x
|
3.21
x
|
EV / EBITDA
|
9.26
x
|
11.5
x
|
10.9
x
|
10.4
x
|
10.7
x
|
10.1
x
|
EV / FCF
|
90.1
x
|
28.7
x
|
36.8
x
|
23.7
x
|
40.5
x
|
21.8
x
|
FCF Yield
|
1.11%
|
3.48%
|
2.72%
|
4.22%
|
2.47%
|
4.59%
|
Price to Book
|
3.73
x
|
5
x
|
4.19
x
|
3.58
x
|
4.15
x
|
4.29
x
|
Nbr of stocks (in thousands)
|
132,121
|
132,182
|
132,182
|
132,182
|
132,182
|
132,182
|
Reference price
2 |
17.08
|
20.86
|
20.84
|
20.84
|
20.84
|
20.84
|
Announcement Date
|
3/1/19
|
2/28/20
|
3/4/21
|
3/8/22
|
3/8/23
|
3/7/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
911.8
|
942.1
|
934.5
|
956
|
997.1
|
1,067
|
EBITDA
1 |
284.6
|
288.1
|
306.5
|
310.8
|
316.4
|
340.2
|
EBIT
1 |
138.5
|
134.2
|
151.4
|
154.2
|
160.2
|
199.6
|
Operating Margin
|
15.2%
|
14.24%
|
16.2%
|
16.13%
|
16.07%
|
18.7%
|
Earnings before Tax (EBT)
1 |
127.7
|
124.6
|
143.4
|
147.3
|
151
|
182.7
|
Net income
1 |
102.2
|
98.82
|
114.8
|
117.7
|
120.3
|
146.2
|
Net margin
|
11.21%
|
10.49%
|
12.28%
|
12.32%
|
12.07%
|
13.7%
|
EPS
2 |
0.7700
|
0.7481
|
0.8685
|
0.8900
|
0.9100
|
1.106
|
Free Cash Flow
1 |
29.24
|
115.4
|
91.04
|
137.1
|
83.57
|
157.2
|
FCF margin
|
3.21%
|
12.24%
|
9.74%
|
14.34%
|
8.38%
|
14.74%
|
FCF Conversion (EBITDA)
|
10.28%
|
40.05%
|
29.7%
|
44.12%
|
26.42%
|
46.22%
|
FCF Conversion (Net income)
|
28.6%
|
116.74%
|
79.31%
|
116.45%
|
69.46%
|
107.58%
|
Dividend per Share
2 |
0.7000
|
-
|
-
|
1.520
|
0.7600
|
0.4600
|
Announcement Date
|
3/1/19
|
2/28/20
|
3/4/21
|
3/8/22
|
3/8/23
|
3/7/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
379
|
559
|
597
|
492
|
634
|
670
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.333
x
|
1.941
x
|
1.949
x
|
1.582
x
|
2.004
x
|
1.97
x
|
Free Cash Flow
1 |
29.2
|
115
|
91
|
137
|
83.6
|
157
|
ROE (net income / shareholders' equity)
|
16.9%
|
17.1%
|
19%
|
16.5%
|
16.8%
|
22.4%
|
ROA (Net income/ Total Assets)
|
6.81%
|
6.08%
|
6.2%
|
5.91%
|
6%
|
7.27%
|
Assets
1 |
1,501
|
1,624
|
1,852
|
1,993
|
2,004
|
2,009
|
Book Value Per Share
2 |
4.580
|
4.170
|
4.970
|
5.820
|
5.020
|
4.860
|
Cash Flow per Share
2 |
0.1700
|
0.1300
|
0.0600
|
0.0800
|
0.0600
|
0.0300
|
Capex
1 |
145
|
133
|
172
|
161
|
148
|
142
|
Capex / Sales
|
15.91%
|
14.1%
|
18.42%
|
16.8%
|
14.84%
|
13.32%
|
Announcement Date
|
3/1/19
|
2/28/20
|
3/4/21
|
3/8/22
|
3/8/23
|
3/7/24
|
|