Stock METSB METSÄ BOARD OYJ
Add to a list
To use this feature you must be a member
Log inSign up

Financials Metsä Board Oyj

Equities

METSB

FI0009000665

Paper Packaging

Real-time Estimate Tradegate
Other stock markets
 04:03:57 2024-06-10 am EDT 		5-day change 1st Jan Change
7.403 EUR -0.43% Intraday chart for Metsä Board Oyj -4.64% +2.92%
Apr. 25 Transcript : Metsä Board Oyj, Q1 2024 Earnings Call, Apr 25, 2024
Apr. 25 Metsä Board Oyj Provides Earnings Guidance for the Period from April 2024 to June 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,136 3,065 3,086 3,153 2,571 2,677 - -
Enterprise Value (EV) 1 2,447 3,304 3,009 3,250 2,718 2,963 2,862 2,796
P/E ratio 14.6 x 18 x 10.5 x 7.62 x 26.6 x 18 x 13 x 9.29 x
Yield 4% 3.02% 4.76% 6.62% 3.48% 3.22% 4.69% 5.62%
Capitalization / Revenue 1.11 x 1.62 x 1.48 x 1.27 x 1.32 x 1.26 x 1.14 x 1.08 x
EV / Revenue 1.27 x 1.75 x 1.44 x 1.31 x 1.4 x 1.4 x 1.22 x 1.13 x
EV / EBITDA 8.77 x 10.5 x 6.37 x 5.39 x 12.6 x 9.46 x 6.12 x 5.59 x
EV / FCF 18.2 x 19.9 x 20.5 x 122 x 21.8 x 429 x 16.1 x 10.1 x
FCF Yield 5.48% 5.02% 4.87% 0.82% 4.58% 0.23% 6.2% 9.92%
Price to Book 1.59 x 2.22 x 1.8 x 1.5 x 1.34 x 1.3 x 1.22 x 1.13 x
Nbr of stocks (in thousands) 355,513 355,513 355,513 354,513 354,812 355,035 - -
Reference price 2 5.995 8.620 8.610 8.765 7.190 7.435 7.435 7.435
Announcement Date 2/12/20 2/11/21 2/10/22 2/9/23 2/8/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,932 1,889 2,084 2,480 1,942 2,122 2,354 2,483
EBITDA 1 279 316 472.2 602.8 216 313.3 467.3 500.1
EBIT 1 184.4 221 386.6 520.7 122.2 197.7 348.3 375.8
Operating Margin 9.55% 11.7% 18.55% 21% 6.29% 9.32% 14.8% 15.13%
Earnings before Tax (EBT) 1 165.6 212.3 365.8 524.9 120.9 191.7 338.7 367
Net income 1 144.6 170.1 314 461.3 101.6 146.5 203.8 284.5
Net margin 7.49% 9% 15.07% 18.6% 5.23% 6.91% 8.66% 11.46%
EPS 2 0.4100 0.4800 0.8200 1.150 0.2700 0.4134 0.5736 0.8003
Free Cash Flow 1 134.2 165.7 146.6 26.7 124.4 6.9 177.5 277.5
FCF margin 6.95% 8.77% 7.03% 1.08% 6.41% 0.33% 7.54% 11.18%
FCF Conversion (EBITDA) 48.1% 52.44% 31.05% 4.43% 57.59% 2.2% 37.98% 55.49%
FCF Conversion (Net income) 92.81% 97.41% 46.69% 5.79% 122.44% 4.71% 87.08% 97.54%
Dividend per Share 2 0.2400 0.2600 0.4100 0.5800 0.2500 0.2394 0.3489 0.4181
Announcement Date 2/12/20 2/11/21 2/10/22 2/9/23 2/8/24 - - -
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 1 518.5 582 650.5 647.3 599.8 542.1 498.2 479 422.6 483.7 487.2 584.5 592.4 608 608
EBITDA 1 109.1 142.7 167.2 176.1 116.8 113.7 52.7 23.5 26 57.8 34.89 106 122.8 159 159
EBIT 1 91.3 121.5 145.9 152.5 100.8 88.7 27.3 5.5 0.7 31.5 4.566 75.99 92.85 125 125
Operating Margin 17.61% 20.88% 22.43% 23.56% 16.81% 16.36% 5.48% 1.15% 0.17% 6.51% 0.94% 13% 15.67% 20.56% 20.56%
Earnings before Tax (EBT) 1 90.7 139.1 140 152.4 93.4 87.7 27.5 4.3 1.4 20.1 2.052 73.49 90.35 123 123
Net income 1 78.5 110.7 106.4 132.9 89.6 75.9 19.8 2.8 0.9 14.8 -0.4954 59.61 72.15 102 102
Net margin 15.14% 19.02% 16.36% 20.53% 14.94% 14% 3.97% 0.58% 0.21% 3.06% -0.1% 10.2% 12.18% 16.78% 16.78%
EPS 2 0.1900 0.3100 0.3000 0.3300 0.2100 0.1900 0.0600 0.0100 0.0100 0.0400 -0.0148 0.1554 0.1782 - -
Dividend per Share 2 0.4100 - - - - - - - - - 0.1766 - - - 0.2873
Announcement Date 2/10/22 4/28/22 7/28/22 10/27/22 2/9/23 4/27/23 7/27/23 10/26/23 2/8/24 4/25/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 311 238 - 96.8 147 287 185 120
Net Cash position 1 - - 77.2 - - - - -
Leverage (Debt/EBITDA) 1.114 x 0.7544 x - 0.1606 x 0.6782 x 0.9152 x 0.3958 x 0.2392 x
Free Cash Flow 1 134 166 147 26.7 124 6.9 178 278
ROE (net income / shareholders' equity) 10.9% 12.5% 19.4% 22.5% 4.7% 7.31% 11.1% 13%
ROA (Net income/ Total Assets) 6.35% 7.44% 12% 14.3% 3.21% 6.5% 8.88% 12.1%
Assets 1 2,277 2,287 2,612 3,232 3,161 2,255 2,296 2,351
Book Value Per Share 2 3.760 3.890 4.780 5.860 5.350 5.710 6.070 6.600
Cash Flow per Share 2 0.5700 0.8700 0.8600 0.6500 0.9100 0.5700 0.9200 1.200
Capex 1 94.3 154 214 274 218 199 151 134
Capex / Sales 4.88% 8.16% 10.25% 11.06% 11.25% 9.37% 6.41% 5.4%
Announcement Date 2/12/20 2/11/21 2/10/22 2/9/23 2/8/24 - - -
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

Ratings for Metsä Board Oyj

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
7.435 EUR
Average target price
8.36 EUR
Spread / Average Target
+12.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Paper Packaging

1st Jan change Capi.
METSÄ BOARD OYJ Stock Metsä Board Oyj
+2.92% 2.89B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
+25.06% 15.7B
WESTROCK COMPANY Stock WestRock Company
+24.90% 13.39B
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+20.12% 12.22B
STORA ENSO OYJ Stock Stora Enso Oyj
+1.00% 10.9B
MONDI PLC Stock Mondi plc
-11.78% 8.44B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+10.79% 8.39B
SIG GROUP AG Stock SIG Group AG
-10.44% 7.44B
DS SMITH PLC Stock DS Smith Plc
+18.00% 6.5B
SONOCO PRODUCTS COMPANY Stock Sonoco Products Company
+6.86% 5.87B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. METSB Stock
  4. Financials Metsä Board Oyj