Market Closed -
Nasdaq Helsinki
08:59:39 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
1.97
EUR
|
+1.86%
|
|
+3.90%
|
-13.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
362
|
362.1
|
475.3
|
427.5
|
363.7
|
347.7
|
-
|
-
|
Enterprise Value (EV)
1 |
378.4
|
387.3
|
493.1
|
464.9
|
416.5
|
397.9
|
385.5
|
363.2
|
P/E ratio
|
26.2
x
|
70.2
x
|
14.2
x
|
10.9
x
|
286
x
|
15.1
x
|
10
x
|
9.21
x
|
Yield
|
5.52%
|
6.05%
|
4.94%
|
6.28%
|
4.37%
|
5.75%
|
7.78%
|
8.63%
|
Capitalization / Revenue
|
7.39
x
|
8.42
x
|
9
x
|
6.33
x
|
6.13
x
|
4.95
x
|
4.37
x
|
4.12
x
|
EV / Revenue
|
7.73
x
|
9.01
x
|
9.34
x
|
6.88
x
|
7.02
x
|
5.66
x
|
4.85
x
|
4.3
x
|
EV / EBITDA
|
15.2
x
|
28
x
|
10.7
x
|
7.76
x
|
50.6
x
|
12.4
x
|
8.25
x
|
6.9
x
|
EV / FCF
|
-410
x
|
-31.5
x
|
45.3
x
|
81.4
x
|
34.5
x
|
19.2
x
|
11.3
x
|
9.63
x
|
FCF Yield
|
-0.24%
|
-3.17%
|
2.21%
|
1.23%
|
2.89%
|
5.21%
|
8.88%
|
10.4%
|
Price to Book
|
2.77
x
|
3.18
x
|
3.73
x
|
3
x
|
3.15
x
|
2.35
x
|
2.15
x
|
1.96
x
|
Nbr of stocks (in thousands)
|
1,53,728
|
1,56,433
|
1,56,591
|
1,58,029
|
1,58,823
|
1,76,496
|
-
|
-
|
Reference price
2 |
2.355
|
2.315
|
3.035
|
2.705
|
2.290
|
1.970
|
1.970
|
1.970
|
Announcement Date
|
30/01/20
|
04/02/21
|
03/02/22
|
02/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
48.97
|
42.99
|
52.8
|
67.53
|
59.36
|
70.3
|
79.47
|
84.48
|
EBITDA
1 |
24.98
|
13.84
|
46.12
|
59.89
|
8.231
|
32
|
46.75
|
52.6
|
EBIT
1 |
25.04
|
12.34
|
44.6
|
55.71
|
6.74
|
31.03
|
44.23
|
48.2
|
Operating Margin
|
51.14%
|
28.7%
|
84.47%
|
82.49%
|
11.35%
|
44.14%
|
55.66%
|
57.05%
|
Earnings before Tax (EBT)
1 |
17.61
|
9.219
|
40.6
|
47.63
|
4.01
|
27.63
|
41.23
|
45.28
|
Net income
1 |
15.88
|
5.142
|
34.32
|
39.62
|
1.346
|
22.33
|
33.73
|
36.83
|
Net margin
|
32.42%
|
11.96%
|
65%
|
58.66%
|
2.27%
|
31.77%
|
42.45%
|
43.6%
|
EPS
2 |
0.0900
|
0.0330
|
0.2140
|
0.2480
|
0.008000
|
0.1306
|
0.1964
|
0.2139
|
Free Cash Flow
1 |
-0.924
|
-12.3
|
10.88
|
5.711
|
12.06
|
20.73
|
34.23
|
37.73
|
FCF margin
|
-1.89%
|
-28.6%
|
20.62%
|
8.46%
|
20.31%
|
29.49%
|
43.07%
|
44.66%
|
FCF Conversion (EBITDA)
|
-
|
-
|
23.6%
|
9.54%
|
146.49%
|
64.79%
|
73.23%
|
71.74%
|
FCF Conversion (Net income)
|
-
|
-
|
31.72%
|
14.42%
|
895.84%
|
92.84%
|
101.48%
|
102.44%
|
Dividend per Share
2 |
0.1300
|
0.1400
|
0.1500
|
0.1700
|
0.1000
|
0.1133
|
0.1533
|
0.1700
|
Announcement Date
|
30/01/20
|
04/02/21
|
03/02/22
|
02/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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 |
14.9
|
14.72
|
14.22
|
17.68
|
15.9
|
19.74
|
15.1
|
16.48
|
13.7
|
14.08
|
15.17
|
17.03
|
16.87
|
21.2
|
EBITDA
1 |
11.29
|
12.63
|
19.24
|
14.53
|
13.02
|
13.06
|
0.914
|
4.551
|
5.155
|
-2.388
|
3.75
|
6.55
|
9.4
|
12.35
|
EBIT
1 |
10.92
|
12.24
|
18.86
|
14.11
|
12.62
|
10.06
|
0.529
|
4.173
|
4.805
|
-2.767
|
2.867
|
6.867
|
9.333
|
11.87
|
Operating Margin
|
73.29%
|
83.19%
|
132.7%
|
79.81%
|
79.39%
|
50.98%
|
3.5%
|
25.32%
|
35.07%
|
-19.66%
|
18.9%
|
40.31%
|
55.34%
|
55.97%
|
Earnings before Tax (EBT)
1 |
10.16
|
11.09
|
16.3
|
13.02
|
12.17
|
6.144
|
0.032
|
3.836
|
4.691
|
-4.548
|
2.067
|
6.033
|
8.523
|
11.03
|
Net income
1 |
9.014
|
9.028
|
13.32
|
11.64
|
10.2
|
4.452
|
0.305
|
3.336
|
3.385
|
-5.681
|
1.533
|
4.667
|
6.7
|
8.967
|
Net margin
|
60.5%
|
61.35%
|
93.74%
|
65.79%
|
64.15%
|
22.55%
|
2.02%
|
20.24%
|
24.7%
|
-40.36%
|
10.11%
|
27.4%
|
39.72%
|
42.3%
|
EPS
2 |
0.0560
|
0.0560
|
0.0830
|
0.0730
|
0.0640
|
0.0280
|
0.002000
|
0.0210
|
0.0210
|
-0.0360
|
0.006670
|
0.0233
|
0.0400
|
0.0533
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/10/21
|
03/02/22
|
28/04/22
|
04/08/22
|
27/10/22
|
02/02/23
|
28/04/23
|
03/08/23
|
26/10/23
|
07/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
16.4
|
25.2
|
17.8
|
37.4
|
52.8
|
50.2
|
37.8
|
15.5
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.656
x
|
1.821
x
|
0.386
x
|
0.6244
x
|
6.42
x
|
1.568
x
|
0.8093
x
|
0.2947
x
|
Free Cash Flow
1 |
-0.92
|
-12.3
|
10.9
|
5.71
|
12.1
|
20.7
|
34.2
|
37.7
|
ROE (net income / shareholders' equity)
|
12.7%
|
5.2%
|
29.4%
|
30.5%
|
2.6%
|
17.1%
|
22.5%
|
23.8%
|
ROA (Net income/ Total Assets)
|
7.52%
|
2.36%
|
15%
|
16.5%
|
1.21%
|
8.58%
|
10.6%
|
10.2%
|
Assets
1 |
211.1
|
217.7
|
229.5
|
239.7
|
111.5
|
260.2
|
318.8
|
359.8
|
Book Value Per Share
2 |
0.8500
|
0.7300
|
0.8100
|
0.9000
|
0.7300
|
0.8400
|
0.9200
|
1.010
|
Cash Flow per Share
2 |
-0
|
-0.0800
|
0.0700
|
0.0400
|
0.0800
|
0.1200
|
0.2200
|
0.2800
|
Capex
1 |
0.56
|
0.39
|
0.14
|
0.33
|
0.03
|
12.2
|
1.6
|
1.6
|
Capex / Sales
|
1.15%
|
0.9%
|
0.27%
|
0.49%
|
0.04%
|
17.4%
|
2.01%
|
1.89%
|
Announcement Date
|
30/01/20
|
04/02/21
|
03/02/22
|
02/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
1.97
EUR Average target price
2.2
EUR Spread / Average Target +11.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.97% | 371M | | +3.65% | 31.94B | | 0.00% | 17.45B | | +6.42% | 5.54B | | -0.42% | 3.08B | | +15.23% | 2.98B | | +22.64% | 2.9B | | -18.98% | 2.24B | | +4.02% | 1.23B | | -2.00% | 1.07B |
Private Equity
|