Market Closed -
Nasdaq Helsinki
12:00:00 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
8.25
EUR
|
+0.73%
|
|
-0.48%
|
-8.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
238.3
|
229.8
|
317
|
316.5
|
254.3
|
232.6
|
-
|
-
|
Enterprise Value (EV)
1 |
314
|
229.8
|
331.9
|
278.3
|
230.9
|
194.5
|
191.9
|
179.6
|
P/E ratio
|
21.6
x
|
17.7
x
|
2.38
x
|
15.5
x
|
11.4
x
|
8.71
x
|
11.6
x
|
14.1
x
|
Yield
|
3.8%
|
3.94%
|
3.57%
|
6.26%
|
11.1%
|
5.88%
|
5.7%
|
6.12%
|
Capitalization / Revenue
|
3.55
x
|
3.31
x
|
4.36
x
|
5.19
x
|
3.87
x
|
3.33
x
|
3.74
x
|
3.89
x
|
EV / Revenue
|
4.67
x
|
3.31
x
|
4.57
x
|
4.56
x
|
3.52
x
|
2.78
x
|
3.09
x
|
3
x
|
EV / EBITDA
|
16.4
x
|
-
|
11.2
x
|
9.8
x
|
7.13
x
|
5.37
x
|
6.74
x
|
7.38
x
|
EV / FCF
|
41
x
|
7.62
x
|
2.57
x
|
7.68
x
|
41.8
x
|
4.77
x
|
12.7
x
|
16.3
x
|
FCF Yield
|
2.44%
|
13.1%
|
38.8%
|
13%
|
2.39%
|
21%
|
7.9%
|
6.12%
|
Price to Book
|
1.89
x
|
1.71
x
|
1.38
x
|
1.56
x
|
1.23
x
|
1.15
x
|
1.12
x
|
1.07
x
|
Nbr of stocks (in thousands)
|
28,306
|
28,306
|
28,306
|
28,306
|
28,286
|
28,196
|
-
|
-
|
Reference price
2 |
8.420
|
8.120
|
11.20
|
11.18
|
8.990
|
8.250
|
8.250
|
8.250
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/16/22
|
2/16/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
67.2
|
69.41
|
72.63
|
61.03
|
65.63
|
69.92
|
62.18
|
59.81
|
EBITDA
1 |
19.16
|
-
|
29.57
|
28.41
|
32.39
|
36.2
|
28.45
|
24.35
|
EBIT
1 |
16.5
|
17.55
|
28.78
|
27.37
|
31.92
|
36.2
|
28.25
|
24.2
|
Operating Margin
|
24.55%
|
25.28%
|
39.63%
|
44.85%
|
48.64%
|
51.77%
|
45.43%
|
40.46%
|
Earnings before Tax (EBT)
1 |
16.46
|
14.75
|
26.42
|
26.42
|
30.7
|
34.8
|
27.2
|
22.95
|
Net income
1 |
11.08
|
13.01
|
136.1
|
20.62
|
22.98
|
26.97
|
20.6
|
17.03
|
Net margin
|
16.49%
|
18.75%
|
187.37%
|
33.78%
|
35.02%
|
38.57%
|
33.13%
|
28.47%
|
EPS
2 |
0.3900
|
0.4600
|
4.710
|
0.7200
|
0.7900
|
0.9473
|
0.7125
|
0.5868
|
Free Cash Flow
1 |
7.655
|
30.17
|
128.9
|
36.25
|
5.523
|
40.8
|
15.15
|
11
|
FCF margin
|
11.39%
|
43.47%
|
177.49%
|
59.4%
|
8.42%
|
58.35%
|
24.36%
|
18.39%
|
FCF Conversion (EBITDA)
|
39.96%
|
-
|
435.9%
|
127.6%
|
17.05%
|
112.71%
|
53.25%
|
45.17%
|
FCF Conversion (Net income)
|
69.1%
|
231.89%
|
94.73%
|
175.82%
|
24.03%
|
151.29%
|
73.53%
|
64.6%
|
Dividend per Share
2 |
0.3200
|
0.3200
|
0.4000
|
0.7000
|
1.000
|
0.4850
|
0.4700
|
0.5050
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/16/22
|
2/16/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
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
1 |
36.3
|
26.2
|
43.07
|
30.24
|
8.084
|
12.88
|
19.91
|
20.15
|
10.15
|
23.81
|
13.5
|
18.18
|
17.15
|
11.85
|
14
|
26.95
|
EBITDA
1 |
11.25
|
4.021
|
16.03
|
14.89
|
-0.436
|
3.018
|
18.51
|
7.31
|
1.712
|
17.84
|
5.704
|
7.134
|
9.846
|
4
|
3.5
|
17.1
|
EBIT
1 |
10.1
|
2.795
|
14.75
|
14.69
|
-0.646
|
2.459
|
18.3
|
7.098
|
1.562
|
17.76
|
5.699
|
6.904
|
9.607
|
3.35
|
5.7
|
17.65
|
Operating Margin
|
27.82%
|
10.67%
|
34.25%
|
48.56%
|
-7.99%
|
19.09%
|
91.89%
|
35.23%
|
15.39%
|
74.58%
|
42.22%
|
37.98%
|
56.01%
|
28.27%
|
40.71%
|
65.49%
|
Earnings before Tax (EBT)
1 |
10.09
|
2.795
|
14.75
|
14.41
|
-0.903
|
2.207
|
18.27
|
6.843
|
1.286
|
17.26
|
5.495
|
6.656
|
9.377
|
2.95
|
5.3
|
17.7
|
Net income
1 |
6.08
|
1.233
|
11.78
|
12
|
-1.536
|
0.034
|
15.08
|
7.037
|
0.524
|
13.77
|
4.602
|
4.085
|
7.403
|
2.3
|
4.15
|
13.6
|
Net margin
|
16.75%
|
4.71%
|
27.35%
|
39.67%
|
-19%
|
0.26%
|
75.73%
|
34.92%
|
5.16%
|
57.86%
|
34.09%
|
22.47%
|
43.16%
|
19.41%
|
29.64%
|
50.46%
|
EPS
2 |
0.2100
|
0.0400
|
0.4200
|
0.4200
|
-0.0500
|
-
|
0.5200
|
0.2400
|
0.0200
|
0.4700
|
0.1600
|
0.1400
|
0.2600
|
0.0800
|
0.1500
|
0.4800
|
Dividend per Share
|
0.3200
|
-
|
0.3200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
8/13/20
|
2/18/21
|
2/16/22
|
5/6/22
|
8/19/22
|
11/4/22
|
2/16/23
|
5/3/23
|
8/16/23
|
11/1/23
|
2/14/24
|
5/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
75.6
|
-
|
14.9
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
38.2
|
23.4
|
38.1
|
40.8
|
53
|
Leverage (Debt/EBITDA)
|
3.948
x
|
-
|
0.5023
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.66
|
30.2
|
129
|
36.2
|
5.52
|
40.8
|
15.2
|
11
|
ROE (net income / shareholders' equity)
|
9.3%
|
10.1%
|
75%
|
9.9%
|
13%
|
13.1%
|
9.89%
|
6.61%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
46.4%
|
6.9%
|
8.7%
|
9.95%
|
5.66%
|
4.55%
|
Assets
1 |
-
|
-
|
293.3
|
298.8
|
264.2
|
271.1
|
363.8
|
374.2
|
Book Value Per Share
2 |
4.450
|
4.750
|
8.140
|
7.180
|
7.290
|
7.150
|
7.360
|
7.700
|
Cash Flow per Share
2 |
0.3000
|
1.110
|
4.470
|
0.9900
|
0.2300
|
2.180
|
0.9300
|
-
|
Capex
1 |
1.04
|
-
|
0.36
|
-
|
0.87
|
1
|
1
|
1
|
Capex / Sales
|
1.54%
|
-
|
0.5%
|
-
|
1.33%
|
1.43%
|
1.61%
|
1.67%
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/16/22
|
2/16/23
|
2/14/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
8.25
EUR Average target price
9.5
EUR Spread / Average Target +15.15% Consensus |