Market Closed -
Nasdaq Helsinki
12:00:00 2024-06-26 pm EDT
|
5-day change
|
1st Jan Change
|
16.3
EUR
|
-1.81%
|
|
0.00%
|
+28.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30.84
|
57.7
|
51.72
|
48.95
|
45
|
57.26
|
-
|
-
|
Enterprise Value (EV)
1 |
17.72
|
57.7
|
34.43
|
33.68
|
28.01
|
41.36
|
37.76
|
57.26
|
P/E ratio
|
17.7
x
|
22.1
x
|
18.3
x
|
14.5
x
|
13
x
|
13.9
x
|
11
x
|
10.2
x
|
Yield
|
1.88%
|
2.2%
|
2.73%
|
3.26%
|
4.33%
|
3.61%
|
3.92%
|
4.22%
|
Capitalization / Revenue
|
0.62
x
|
1
x
|
0.84
x
|
0.56
x
|
0.6
x
|
0.65
x
|
0.6
x
|
0.56
x
|
EV / Revenue
|
0.36
x
|
1
x
|
0.56
x
|
0.39
x
|
0.37
x
|
0.47
x
|
0.4
x
|
0.56
x
|
EV / EBITDA
|
4.86
x
|
-
|
6.57
x
|
5.98
x
|
5.22
x
|
5.83
x
|
4.34
x
|
6.22
x
|
EV / FCF
|
5.85
x
|
9.93
x
|
9.3
x
|
15.5
x
|
6.64
x
|
-31.8
x
|
6.29
x
|
8.95
x
|
FCF Yield
|
17.1%
|
10.1%
|
10.8%
|
6.47%
|
15.1%
|
-3.14%
|
15.9%
|
11.2%
|
Price to Book
|
1.65
x
|
-
|
2.49
x
|
2.25
x
|
1.93
x
|
2.18
x
|
1.95
x
|
-
|
Nbr of stocks (in thousands)
|
3,629
|
3,629
|
3,530
|
3,547
|
3,543
|
3,513
|
-
|
-
|
Reference price
2 |
8.500
|
15.90
|
14.65
|
13.80
|
12.70
|
16.60
|
16.60
|
16.60
|
Announcement Date
|
2/10/20
|
2/8/21
|
2/7/22
|
2/6/23
|
1/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
49.66
|
57.87
|
61.21
|
87.34
|
75.36
|
88
|
95.4
|
102
|
EBITDA
1 |
3.645
|
-
|
5.244
|
5.634
|
5.366
|
7.1
|
8.7
|
9.2
|
EBIT
1 |
2.431
|
3.869
|
4.286
|
4.519
|
4.16
|
5.5
|
7
|
7.6
|
Operating Margin
|
4.9%
|
6.69%
|
7%
|
5.17%
|
5.52%
|
6.25%
|
7.34%
|
7.45%
|
Earnings before Tax (EBT)
1 |
1.569
|
3.837
|
4.224
|
4.458
|
4.6
|
5.7
|
7.1
|
7.7
|
Net income
1 |
0.8986
|
2.593
|
2.782
|
3.366
|
3.46
|
4.2
|
5.3
|
5.7
|
Net margin
|
1.81%
|
4.48%
|
4.54%
|
3.85%
|
4.59%
|
4.77%
|
5.56%
|
5.59%
|
EPS
2 |
0.4800
|
0.7200
|
0.8000
|
0.9500
|
0.9800
|
1.190
|
1.510
|
1.620
|
Free Cash Flow
1 |
3.027
|
5.813
|
3.702
|
2.18
|
4.22
|
-1.3
|
6
|
6.4
|
FCF margin
|
6.1%
|
10.05%
|
6.05%
|
2.5%
|
5.6%
|
-1.48%
|
6.29%
|
6.27%
|
FCF Conversion (EBITDA)
|
83.05%
|
-
|
70.59%
|
38.69%
|
78.64%
|
-
|
68.97%
|
69.57%
|
FCF Conversion (Net income)
|
336.85%
|
224.15%
|
133.07%
|
64.77%
|
121.97%
|
-
|
113.21%
|
112.28%
|
Dividend per Share
2 |
0.1600
|
0.3500
|
0.4000
|
0.4500
|
0.5500
|
0.6000
|
0.6500
|
0.7000
|
Announcement Date
|
2/10/20
|
2/8/21
|
2/7/22
|
2/6/23
|
1/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
28.28
|
29.59
|
34.98
|
-
|
-
|
-
|
24.98
|
48.5
|
37.7
|
37.61
|
40.5
|
47.5
|
EBITDA
|
-
|
-
|
3.513
|
-
|
-
|
-
|
-
|
3.906
|
-
|
3.545
|
2.3
|
4.8
|
EBIT
|
1.936
|
1.933
|
3.039
|
0.59
|
-
|
1.67
|
-
|
3.336
|
-
|
2.925
|
1.6
|
4
|
Operating Margin
|
6.85%
|
6.53%
|
8.69%
|
-
|
-
|
-
|
-
|
6.88%
|
-
|
7.78%
|
3.95%
|
8.42%
|
Earnings before Tax (EBT)
|
-
|
1.912
|
3.005
|
-
|
-
|
1.64
|
-
|
3.276
|
-
|
3.34
|
1.6
|
4
|
Net income
|
1.332
|
-
|
2.002
|
-
|
0.904
|
-
|
-
|
2.462
|
1
|
2.472
|
1.2
|
3
|
Net margin
|
4.71%
|
-
|
5.72%
|
-
|
-
|
-
|
-
|
5.08%
|
2.65%
|
6.57%
|
2.96%
|
6.32%
|
EPS
|
0.3700
|
0.3500
|
0.5700
|
-
|
0.2500
|
0.3500
|
-
|
0.7000
|
-
|
0.7000
|
0.3300
|
0.8600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/10/20
|
2/8/21
|
2/7/22
|
5/8/22
|
8/8/22
|
2/6/23
|
2/6/23
|
2/6/23
|
8/7/23
|
1/15/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
13.1
|
-
|
17.3
|
15.3
|
17
|
15.9
|
19.5
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.03
|
5.81
|
3.7
|
2.18
|
4.22
|
-1.3
|
6
|
6.4
|
ROE (net income / shareholders' equity)
|
6.96%
|
-
|
13.6%
|
15.9%
|
15.4%
|
16.8%
|
18.7%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.160
|
-
|
5.890
|
6.140
|
6.570
|
7.620
|
8.530
|
-
|
Cash Flow per Share
2 |
1.030
|
1.770
|
1.610
|
1.020
|
1.610
|
1.330
|
2.140
|
-
|
Capex
1 |
0.66
|
0.59
|
1.9
|
1.42
|
1.42
|
6
|
1.5
|
1.5
|
Capex / Sales
|
1.34%
|
1.01%
|
3.11%
|
1.62%
|
1.89%
|
6.82%
|
1.57%
|
1.47%
|
Announcement Date
|
2/10/20
|
2/8/21
|
2/7/22
|
2/6/23
|
1/15/24
|
-
|
-
|
-
|
Last Close Price
16.6
EUR Average target price
18
EUR Spread / Average Target +8.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.35% | 62.41M | | +12.96% | 1.49B | | +9.69% | 1.2B | | +58.52% | 381M | | +69.85% | 292M | | -46.14% | 241M | | +36.42% | 238M | | -7.92% | 85.17M |
Maintenance & Repair Services
|