Market Closed -
Nasdaq Helsinki
12:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
1.455
EUR
|
-0.68%
|
|
-1.36%
|
-12.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
157.8
|
146.6
|
149.8
|
78.15
|
41.83
|
36.44
|
-
|
-
|
Enterprise Value (EV)
1 |
214.3
|
189
|
196.5
|
129.6
|
98.85
|
88.23
|
82.1
|
36.44
|
P/E ratio
|
25.4
x
|
53.6
x
|
19.9
x
|
11.1
x
|
55.7
x
|
16.2
x
|
10
x
|
8.08
x
|
Yield
|
3.15%
|
1.69%
|
2.51%
|
4.81%
|
-
|
2.06%
|
5.15%
|
-
|
Capitalization / Revenue
|
0.93
x
|
0.77
x
|
0.74
x
|
0.32
x
|
0.19
x
|
0.18
x
|
0.17
x
|
0.17
x
|
EV / Revenue
|
1.26
x
|
0.99
x
|
0.97
x
|
0.52
x
|
0.45
x
|
0.45
x
|
0.39
x
|
0.17
x
|
EV / EBITDA
|
13.1
x
|
13.2
x
|
10.1
x
|
7.11
x
|
6.33
x
|
6.37
x
|
5.27
x
|
2.28
x
|
EV / FCF
|
22.2
x
|
9.7
x
|
43.9
x
|
11.1
x
|
27.6
x
|
12.3
x
|
9.33
x
|
4.09
x
|
FCF Yield
|
4.49%
|
10.3%
|
2.28%
|
9%
|
3.63%
|
8.16%
|
10.7%
|
24.4%
|
Price to Book
|
1.57
x
|
1.45
x
|
1.41
x
|
0.71
x
|
0.39
x
|
0.34
x
|
0.33
x
|
-
|
Nbr of stocks (in thousands)
|
24,849
|
24,849
|
25,047
|
25,047
|
25,047
|
25,047
|
-
|
-
|
Reference price
2 |
6.350
|
5.900
|
5.980
|
3.120
|
1.670
|
1.455
|
1.455
|
1.455
|
Announcement Date
|
3/5/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
169.8
|
190.6
|
203.3
|
247.6
|
219
|
197.2
|
208.4
|
218
|
EBITDA
1 |
16.4
|
14.3
|
19.49
|
18.23
|
15.62
|
13.86
|
15.57
|
16
|
EBIT
1 |
11.8
|
6.9
|
11.81
|
10
|
7.562
|
6.25
|
8.005
|
8.4
|
Operating Margin
|
6.95%
|
3.62%
|
5.81%
|
4.04%
|
3.45%
|
3.17%
|
3.84%
|
3.85%
|
Earnings before Tax (EBT)
1 |
6.743
|
4.014
|
10.35
|
9.125
|
1.399
|
4.03
|
5.565
|
6.1
|
Net income
1 |
4.54
|
2.68
|
7.601
|
7.156
|
0.645
|
2.2
|
3.765
|
4.5
|
Net margin
|
2.67%
|
1.41%
|
3.74%
|
2.89%
|
0.29%
|
1.12%
|
1.81%
|
2.06%
|
EPS
2 |
0.2500
|
0.1100
|
0.3000
|
0.2800
|
0.0300
|
0.0900
|
0.1450
|
0.1800
|
Free Cash Flow
1 |
9.632
|
19.48
|
4.475
|
11.66
|
3.587
|
7.2
|
8.8
|
8.9
|
FCF margin
|
5.67%
|
10.22%
|
2.2%
|
4.71%
|
1.64%
|
3.65%
|
4.22%
|
4.08%
|
FCF Conversion (EBITDA)
|
58.73%
|
136.24%
|
22.96%
|
63.95%
|
22.97%
|
51.95%
|
56.52%
|
55.62%
|
FCF Conversion (Net income)
|
212.16%
|
726.98%
|
58.87%
|
162.93%
|
556.12%
|
327.27%
|
233.73%
|
197.78%
|
Dividend per Share
2 |
0.2000
|
0.1000
|
0.1500
|
0.1500
|
-
|
0.0300
|
0.0750
|
-
|
Announcement Date
|
3/5/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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
|
---|
Net sales
|
60.46
|
50.9
|
67.15
|
67.3
|
62.23
|
52.78
|
58.11
|
55.96
|
52.13
|
-
|
-
|
-
|
-
|
EBITDA
|
5.274
|
2.512
|
4.3
|
6.8
|
4.649
|
3.439
|
3.114
|
4.399
|
4.367
|
-
|
-
|
-
|
-
|
EBIT
1 |
3.173
|
0.491
|
2.118
|
4.7
|
2.705
|
1.343
|
1.098
|
2.282
|
2.54
|
-
|
1.5
|
2.3
|
1.7
|
Operating Margin
|
5.25%
|
0.96%
|
3.15%
|
6.98%
|
4.35%
|
2.54%
|
1.89%
|
4.08%
|
4.87%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2.797
|
0.191
|
2.356
|
4.346
|
2.232
|
0.687
|
0.48
|
1.673
|
-1.441
|
-
|
-
|
-
|
-
|
Net income
|
2.034
|
0.076
|
1.725
|
3.388
|
1.968
|
0.521
|
0.244
|
1.31
|
-1.43
|
0.301
|
-
|
-
|
-
|
Net margin
|
3.36%
|
0.15%
|
2.57%
|
5.03%
|
3.16%
|
0.99%
|
0.42%
|
2.34%
|
-2.74%
|
-
|
-
|
-
|
-
|
EPS
|
0.0800
|
-
|
0.0700
|
0.1300
|
0.0800
|
0.0200
|
0.0100
|
0.0500
|
-0.0600
|
0.0100
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
0.1500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/17/22
|
5/10/22
|
8/9/22
|
11/8/22
|
2/16/23
|
5/9/23
|
8/8/23
|
11/7/23
|
2/15/24
|
5/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
56.5
|
42.4
|
46.7
|
51.5
|
57
|
51.8
|
45.7
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.446
x
|
2.967
x
|
2.397
x
|
2.822
x
|
3.651
x
|
3.737
x
|
2.932
x
|
-
|
Free Cash Flow
1 |
9.63
|
19.5
|
4.48
|
11.7
|
3.59
|
7.2
|
8.8
|
8.9
|
ROE (net income / shareholders' equity)
|
9.43%
|
3.68%
|
7.34%
|
6.64%
|
0.6%
|
2.05%
|
3.38%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
4.060
|
4.060
|
4.240
|
4.370
|
4.240
|
4.330
|
4.480
|
-
|
Cash Flow per Share
2 |
0.6200
|
0.8600
|
0.2500
|
0.5800
|
0.2600
|
0.5100
|
0.5700
|
-
|
Capex
1 |
1.69
|
2.1
|
1.69
|
3
|
2.9
|
4.84
|
4.82
|
5.6
|
Capex / Sales
|
1%
|
1.1%
|
0.83%
|
1.21%
|
1.32%
|
2.45%
|
2.31%
|
2.57%
|
Announcement Date
|
3/5/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
1.455
EUR Average target price
1.33
EUR Spread / Average Target -8.59% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.87% | 39.64M | | +49.51% | 83.37B | | -1.41% | 42.29B | | -16.47% | 5.02B | | -27.24% | 1.76B | | +18.75% | 1.61B | | -9.28% | 1.13B | | -31.87% | 1.07B | | +105.88% | 872M | | +35.84% | 867M |
Outsourcing & Staffing Services
|