Market Closed -
Nasdaq Helsinki
11:29:42 2024-05-24 am EDT
|
5-day change
|
1st Jan Change
|
13.97
EUR
|
-2.92%
|
|
-4.05%
|
+6.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,542
|
17,499
|
23,975
|
13,943
|
11,718
|
12,535
|
-
|
-
|
Enterprise Value (EV)
1 |
24,802
|
24,522
|
33,603
|
15,027
|
12,660
|
13,506
|
13,706
|
13,990
|
P/E ratio
|
13.2
x
|
9.61
x
|
32.5
x
|
-5.71
x
|
7.77
x
|
12.4
x
|
14.3
x
|
15.7
x
|
Yield
|
5%
|
5.69%
|
4.22%
|
5.86%
|
8.81%
|
6.99%
|
6.09%
|
5.61%
|
Capitalization / Revenue
|
3.59
x
|
0.36
x
|
0.21
x
|
1.58
x
|
1.75
x
|
2.07
x
|
2.14
x
|
2.2
x
|
EV / Revenue
|
4.55
x
|
0.5
x
|
0.3
x
|
1.71
x
|
1.89
x
|
2.23
x
|
2.34
x
|
2.45
x
|
EV / EBITDA
|
14
x
|
10.1
x
|
8.8
x
|
6.17
x
|
6.65
x
|
7.9
x
|
9.21
x
|
9.71
x
|
EV / FCF
|
18.8
x
|
16.9
x
|
8.86
x
|
9.57
x
|
11.2
x
|
13.1
x
|
18.6
x
|
21.8
x
|
FCF Yield
|
5.32%
|
5.93%
|
11.3%
|
10.4%
|
8.96%
|
7.63%
|
5.38%
|
4.58%
|
Price to Book
|
1.51
x
|
1.35
x
|
1.98
x
|
1.82
x
|
1.39
x
|
1.51
x
|
1.54
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
888,294
|
888,294
|
888,294
|
897,264
|
897,264
|
897,264
|
-
|
-
|
Reference price
2 |
22.00
|
19.70
|
26.99
|
15.54
|
13.06
|
13.97
|
13.97
|
13.97
|
Announcement Date
|
2/6/20
|
3/12/21
|
3/3/22
|
3/2/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,447
|
49,015
|
112,400
|
8,804
|
6,711
|
6,065
|
5,868
|
5,700
|
EBITDA
1 |
1,766
|
2,434
|
3,817
|
2,436
|
1,903
|
1,711
|
1,488
|
1,441
|
EBIT
1 |
1,191
|
1,344
|
2,536
|
1,871
|
1,544
|
1,342
|
1,205
|
1,064
|
Operating Margin
|
21.87%
|
2.74%
|
2.26%
|
21.25%
|
23.01%
|
22.14%
|
20.53%
|
18.66%
|
Earnings before Tax (EBT)
1 |
1,728
|
2,199
|
-289
|
455
|
1,583
|
1,268
|
1,098
|
969.5
|
Net income
1 |
1,482
|
1,823
|
739
|
-2,416
|
1,514
|
1,010
|
874.6
|
789.6
|
Net margin
|
27.21%
|
3.72%
|
0.66%
|
-27.44%
|
22.56%
|
16.66%
|
14.9%
|
13.85%
|
EPS
2 |
1.670
|
2.050
|
0.8300
|
-2.720
|
1.680
|
1.131
|
0.9789
|
0.8915
|
Free Cash Flow
1 |
1,320
|
1,454
|
3,792
|
1,570
|
1,134
|
1,030
|
736.8
|
641
|
FCF margin
|
24.23%
|
2.97%
|
3.37%
|
17.83%
|
16.9%
|
16.99%
|
12.56%
|
11.24%
|
FCF Conversion (EBITDA)
|
74.75%
|
59.74%
|
99.35%
|
64.45%
|
59.59%
|
60.24%
|
49.53%
|
44.47%
|
FCF Conversion (Net income)
|
89.07%
|
79.76%
|
513.13%
|
-
|
74.9%
|
102%
|
84.25%
|
81.17%
|
Dividend per Share
2 |
1.100
|
1.120
|
1.140
|
0.9100
|
1.150
|
0.9767
|
0.8506
|
0.7844
|
Announcement Date
|
2/6/20
|
3/12/21
|
3/3/22
|
3/2/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
13,687
|
-
|
50,079
|
-
|
43,623
|
38,237
|
-
|
2,152
|
2,736
|
2,552
|
1,368
|
-
|
1,220
|
1,858
|
2,015
|
1,299
|
1,187
|
1,882
|
-
|
-
|
EBITDA
1 |
1,055
|
1,827
|
1,416
|
1,990
|
-104
|
-
|
816
|
561
|
895
|
891
|
344
|
1,125
|
318
|
459
|
622
|
304
|
251.5
|
473.5
|
-
|
-
|
EBIT
1 |
600
|
1,206
|
1,070
|
-
|
-438
|
574
|
136
|
421
|
744
|
784
|
262
|
960
|
226
|
359
|
530
|
221.7
|
173
|
372.3
|
-
|
-
|
Operating Margin
|
4.38%
|
-
|
2.14%
|
-
|
-1%
|
1.5%
|
-
|
19.56%
|
27.19%
|
30.72%
|
19.15%
|
-
|
18.52%
|
19.32%
|
26.3%
|
17.06%
|
14.57%
|
19.78%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,583
|
717
|
2,128
|
-
|
-3,561
|
-8,659
|
-
|
737
|
-1,559
|
720
|
175
|
-
|
224
|
488
|
580
|
170
|
115.5
|
372
|
-
|
-
|
Net income
1 |
1,244
|
618
|
842
|
-
|
-2,222
|
-5,686
|
-
|
6,099
|
-608
|
565
|
-3,232
|
-
|
188
|
410
|
471
|
137
|
93
|
270.5
|
-
|
-
|
Net margin
|
9.09%
|
-
|
1.68%
|
-
|
-5.09%
|
-14.87%
|
-
|
283.41%
|
-22.22%
|
22.14%
|
-236.26%
|
-
|
15.41%
|
22.07%
|
23.37%
|
10.54%
|
7.83%
|
14.37%
|
-
|
-
|
EPS
2 |
1.400
|
0.7000
|
0.9500
|
-
|
-2.500
|
-6.400
|
-
|
6.860
|
-0.6800
|
0.6300
|
-3.600
|
-
|
0.2100
|
0.4500
|
0.5300
|
0.1700
|
0.1400
|
0.3450
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
1.140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2528
|
0.2528
|
0.2528
|
0.2368
|
0.2368
|
Announcement Date
|
8/19/20
|
8/17/21
|
3/3/22
|
3/3/22
|
5/12/22
|
8/25/22
|
8/25/22
|
11/10/22
|
3/2/23
|
5/11/23
|
8/4/23
|
8/4/23
|
11/2/23
|
2/7/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,260
|
7,023
|
9,628
|
1,084
|
942
|
971
|
1,171
|
1,455
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.978
x
|
2.885
x
|
2.522
x
|
0.445
x
|
0.495
x
|
0.5676
x
|
0.7873
x
|
1.01
x
|
Free Cash Flow
1 |
1,320
|
1,454
|
3,792
|
1,570
|
1,134
|
1,030
|
737
|
641
|
ROE (net income / shareholders' equity)
|
11.9%
|
14.1%
|
5.89%
|
15.7%
|
14.3%
|
12%
|
10.3%
|
9.25%
|
ROA (Net income/ Total Assets)
|
6.48%
|
4.49%
|
0.71%
|
1.79%
|
5.43%
|
5.33%
|
4.94%
|
4.31%
|
Assets
1 |
22,887
|
40,587
|
103,734
|
-135,065
|
27,898
|
18,946
|
17,702
|
18,316
|
Book Value Per Share
2 |
14.60
|
14.60
|
13.70
|
8.550
|
9.400
|
9.270
|
9.100
|
9.220
|
Cash Flow per Share
2 |
2.270
|
2.880
|
5.580
|
2.370
|
1.910
|
1.890
|
1.360
|
1.250
|
Capex
1 |
695
|
1,101
|
1,178
|
534
|
576
|
551
|
565
|
535
|
Capex / Sales
|
12.76%
|
2.25%
|
1.05%
|
6.07%
|
8.58%
|
9.08%
|
9.63%
|
9.38%
|
Announcement Date
|
2/6/20
|
3/12/21
|
3/3/22
|
3/2/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
13.97
EUR Average target price
13.13
EUR Spread / Average Target -5.99% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.97% | 13.98B | | +26.13% | 155B | | +10.88% | 84.38B | | +1.26% | 82.5B | | +5.29% | 78.56B | | -2.59% | 72.62B | | +97.31% | 69.72B | | +9.54% | 47.06B | | 0.00% | 44.31B | | +12.32% | 44.04B |
Other Electric Utilities
|