ENDOMINES FINLAND OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7 EUR | +0.29% |
|
+6.38% | +16.67% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 450.3 | 407.7 | 633.1 | 517.4 | 653.8 | 776.9 | - | - |
| Enterprise Value (EV) 2 | 656.1 | 550.2 | 783.5 | 594.3 | 824.5 | 832.9 | 823.1 | 753.8 |
| P/E ratio | - | - | - | -2.59 x | -10 x | 20.6 x | 14.1 x | 15.6 x |
| Yield | - | - | - | - | - | - | 3.71% | 4.29% |
| Capitalization / Revenue | 77.6 x | 31.1 x | 127 x | 3.44 x | 2.9 x | 2.2 x | 2.05 x | 1.95 x |
| EV / Revenue | 113 x | 42 x | 157 x | 3.95 x | 3.65 x | 2.36 x | 2.17 x | 1.89 x |
| EV / EBITDA | -13.4 x | -5.09 x | -6.63 x | -8.33 x | -103 x | 8.73 x | 7.5 x | 7.54 x |
| EV / FCF | -4.08 x | -5.32 x | -4.64 x | -6.67 x | -7.13 x | 76.3 x | 32.6 x | 32.7 x |
| FCF Yield | -24.5% | -18.8% | -21.5% | -15% | -14% | 1.31% | 3.07% | 3.06% |
| Price to Book | - | - | - | 1.29 x | 1.82 x | 1.93 x | 1.69 x | 1.75 x |
| Nbr of stocks (in thousands) | 1,999 | 3,283 | 5,645 | 9,288 | 9,787 | 9,787 | - | - |
| Reference price 3 | 21.52 | 12.32 | 10.96 | 5.000 | 6.000 | 7.000 | 7.000 | 7.000 |
| Announcement Date | 13/02/20 | 18/02/21 | 25/02/22 | 15/02/23 | 26/03/24 | - | - | - |
1EUR in Million2SEK in Million3EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5.8 | 13.11 | 5 | 150.4 | 225.6 | 353.4 | 379.3 | 398.9 |
| EBITDA 1 | -48.8 | -108 | -118.2 | -71.31 | -8.017 | 95.41 | 109.8 | 100 |
| EBIT 1 | -52.5 | -184.7 | -255.1 | -172.7 | -34.36 | 68.97 | 85.04 | 88.54 |
| Operating Margin | -905.17% | -1,408.96% | -5,102% | -114.81% | -15.23% | 19.52% | 22.42% | 22.2% |
| Earnings before Tax (EBT) 1 | -76.79 | -197 | -271.1 | -199.5 | -60.7 | 39.67 | 57.47 | 59.24 |
| Net income 1 | -76.7 | -196.9 | -271.1 | -199.5 | -60.7 | 38.52 | 55.75 | 56.94 |
| Net margin | -1,322.41% | -1,501.63% | -5,422% | -132.59% | -26.9% | 10.9% | 14.7% | 14.28% |
| EPS 2 | - | - | - | -1.930 | -0.6000 | 0.3400 | 0.4950 | 0.4500 |
| Free Cash Flow 1 | -161 | -103.5 | -168.8 | -89.14 | -115.7 | 10.92 | 25.28 | 23.04 |
| FCF margin | -2,775.79% | -789.25% | -3,376.22% | -59.26% | -51.27% | 3.09% | 6.67% | 5.78% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 11.44% | 23.03% | 23.04% |
| FCF Conversion (Net income) | - | - | - | - | - | 28.34% | 45.34% | 40.47% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.2600 | 0.3000 |
| Announcement Date | 13/02/20 | 18/02/21 | 25/02/22 | 15/02/23 | 26/03/24 | - | - | - |
1SEK in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 S1 | 2022 Q3 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10.5 | 2.61 | 0.1 | 1.7 | 3.2 | 4.9 | 59.08 | 43.34 | 88.03 | 127 | 103.1 | 164.4 | 188.5 |
| EBITDA 1 | -45.3 | -62.7 | -40.3 | -36.3 | -41.6 | -77.9 | -38.03 | -16.16 | -33.43 | 4.748 | -12.6 | 40.81 | 54.6 |
| EBIT 1 | -56.9 | -127.8 | -95.5 | -38.2 | -121.4 | -159.6 | -107.1 | -59.61 | -60.17 | -27.3 | -8.017 | 27.02 | 41.95 |
| Operating Margin | -541.9% | -4,897.13% | -95,500% | -2,247.06% | -3,793.75% | -3,257.14% | -181.24% | -137.53% | -68.35% | -21.5% | -7.78% | 16.44% | 22.26% |
| Earnings before Tax (EBT) 1 | - | -128.9 | -120.8 | -25.99 | -124.3 | -150.3 | -51.83 | -73.21 | -82.46 | -39.17 | -22.9 | 12.08 | 27.01 |
| Net income 1 | - | -128.9 | -120.8 | -25.99 | -124.3 | -150.3 | -51.83 | -73.21 | -82.46 | -39.17 | -22.9 | 11.51 | 25.87 |
| Net margin | - | -4,938.85% | -1,20,800% | -1,528.94% | -3,884.38% | -3,067.35% | -87.72% | -168.89% | -93.67% | -30.84% | -22.22% | 7% | 13.72% |
| EPS 2 | - | - | - | - | - | - | - | -0.5200 | -0.7900 | -0.3500 | -0.2500 | 0.1100 | 0.2350 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 27/08/20 | 18/02/21 | 19/08/21 | 11/11/21 | 25/02/22 | 25/02/22 | 18/08/22 | 15/02/23 | 15/02/23 | 17/08/23 | 26/03/24 | - | - |
1SEK in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 206 | 143 | 150 | 76.9 | 171 | 56 | 46.2 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 23 |
| Leverage (Debt/EBITDA) | -4.218 x | -1.32 x | -1.272 x | -1.078 x | -21.29 x | 0.5866 x | 0.4206 x | - |
| Free Cash Flow 1 | -161 | -103 | -169 | -89.1 | -116 | 10.9 | 25.3 | 23 |
| ROE (net income / shareholders' equity) | -25.1% | -46.6% | -84.6% | -54.1% | -15% | 9.75% | 12.7% | 15.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | 3.870 | 3.300 | 3.640 | 4.130 | 4.000 |
| Cash Flow per Share 2 | - | - | - | -0.4400 | -0.2800 | 0.7300 | 0.8700 | 0.5500 |
| Capex 1 | 82.1 | 26.6 | 50 | 43.5 | 81.3 | 74.7 | 71.8 | 46.1 |
| Capex / Sales | 1,414.74% | 202.65% | 999.66% | 28.89% | 36.04% | 21.13% | 18.93% | 11.55% |
| Announcement Date | 13/02/20 | 18/02/21 | 25/02/22 | 15/02/23 | 26/03/24 | - | - | - |
1SEK in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
7
EUR
Average target price
6.55
EUR
Spread / Average Target
-6.43%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +16.67% | 7.41Cr | |
| +1.21% | 4.83TCr | |
| +25.12% | 3.4TCr | |
| -0.75% | 2.99TCr | |
| +14.93% | 2.48TCr | |
| +4.73% | 1.09TCr | |
| +30.50% | 1.01TCr | |
| +37.53% | 997.17Cr | |
| -.--% | 876.99Cr | |
| +6.32% | 842.63Cr |
- Stock Market
- Equities
- PAMPALO Stock
- Financials Endomines Finland Oyj
