Market Closed -
Nasdaq Helsinki
08:59:47 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
10.59
EUR
|
+1.83%
|
|
+3.42%
|
-11.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,004
|
4,473
|
5,249
|
3,411
|
2,941
|
2,617
|
-
|
-
|
Enterprise Value (EV)
1 |
6,611
|
7,316
|
8,387
|
6,969
|
6,527
|
6,045
|
6,003
|
6,098
|
P/E ratio
|
4.85
x
|
14.3
x
|
5.13
x
|
-8.52
x
|
-33.1
x
|
16.1
x
|
18.2
x
|
13
x
|
Yield
|
2.1%
|
2.04%
|
1.79%
|
2.83%
|
3.28%
|
1.65%
|
3.33%
|
3.47%
|
Capitalization / Revenue
|
10.7
x
|
11.7
x
|
13.4
x
|
8.25
x
|
6.65
x
|
5.61
x
|
5.43
x
|
5.3
x
|
EV / Revenue
|
17.6
x
|
19.1
x
|
21.4
x
|
16.9
x
|
14.8
x
|
12.9
x
|
12.5
x
|
12.4
x
|
EV / EBITDA
|
31.4
x
|
32.9
x
|
36.7
x
|
29
x
|
25.6
x
|
22
x
|
21.1
x
|
21.3
x
|
EV / FCF
|
60
x
|
-31.6
x
|
-43.3
x
|
-20.1
x
|
-135
x
|
62
x
|
76
x
|
338
x
|
FCF Yield
|
1.67%
|
-3.16%
|
-2.31%
|
-4.97%
|
-0.74%
|
1.61%
|
1.32%
|
0.3%
|
Price to Book
|
1.29
x
|
1.35
x
|
1.23
x
|
0.89
x
|
0.81
x
|
0.69
x
|
0.67
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
2,47,144
|
2,47,144
|
2,47,144
|
2,47,144
|
2,47,144
|
2,47,144
|
-
|
-
|
Reference price
2 |
16.20
|
18.10
|
21.24
|
13.80
|
11.90
|
10.59
|
10.59
|
10.59
|
Announcement Date
|
13/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
375.3
|
383.9
|
391.7
|
413.3
|
442.2
|
466.8
|
481.9
|
493.4
|
EBITDA
1 |
210.3
|
222.6
|
228.5
|
240.4
|
255.1
|
275.2
|
284.4
|
286.6
|
EBIT
1 |
209.5
|
220.5
|
228
|
239.2
|
253.8
|
272.7
|
285.3
|
283.7
|
Operating Margin
|
55.82%
|
57.44%
|
58.21%
|
57.88%
|
57.39%
|
58.42%
|
59.2%
|
57.5%
|
Earnings before Tax (EBT)
1 |
1,031
|
391.2
|
1,279
|
-499.8
|
-112.3
|
193.2
|
194.6
|
248.8
|
Net income
1 |
825.2
|
312.9
|
1,023
|
-399.8
|
-89
|
113.2
|
143.9
|
202.3
|
Net margin
|
219.88%
|
81.51%
|
261.27%
|
-96.73%
|
-20.13%
|
24.24%
|
29.86%
|
41.01%
|
EPS
2 |
3.340
|
1.270
|
4.140
|
-1.620
|
-0.3600
|
0.6560
|
0.5822
|
0.8160
|
Free Cash Flow
1 |
110.1
|
-231.3
|
-193.7
|
-346.2
|
-48.3
|
97.5
|
79
|
18.05
|
FCF margin
|
29.34%
|
-60.25%
|
-49.45%
|
-83.76%
|
-10.92%
|
20.89%
|
16.39%
|
3.66%
|
FCF Conversion (EBITDA)
|
52.35%
|
-
|
-
|
-
|
-
|
35.43%
|
27.78%
|
6.3%
|
FCF Conversion (Net income)
|
13.34%
|
-
|
-
|
-
|
-
|
86.15%
|
54.9%
|
8.92%
|
Dividend per Share
2 |
0.3400
|
0.3700
|
0.3800
|
0.3900
|
0.3900
|
0.1750
|
0.3525
|
0.3675
|
Announcement Date
|
13/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
98.1
|
99.6
|
99.5
|
100.5
|
105.4
|
107.9
|
108.2
|
108.9
|
111.5
|
113.5
|
114.5
|
115.5
|
117.5
|
118.9
|
120
|
EBITDA
1 |
65.2
|
57
|
47.7
|
62.9
|
69.3
|
60.6
|
49.9
|
68
|
73.8
|
63.3
|
54
|
71
|
75
|
65
|
56
|
EBIT
1 |
65
|
56.6
|
47.4
|
62.6
|
69
|
60.3
|
49.6
|
67.7
|
73.5
|
63
|
54
|
71
|
75
|
65
|
56
|
Operating Margin
|
66.26%
|
56.83%
|
47.64%
|
62.29%
|
65.46%
|
55.89%
|
45.84%
|
62.17%
|
65.92%
|
55.51%
|
47.15%
|
61.48%
|
63.81%
|
54.69%
|
46.67%
|
Earnings before Tax (EBT)
1 |
69.3
|
662.9
|
62.9
|
94.8
|
90.8
|
-748.3
|
24
|
71.7
|
-88.5
|
-119.5
|
31.45
|
49.65
|
54.55
|
41.45
|
31
|
Net income
1 |
55.4
|
530.3
|
50.4
|
75.9
|
72.6
|
-598.8
|
19.2
|
57.3
|
-70.8
|
-94.7
|
26.25
|
41.95
|
46.05
|
34.55
|
23
|
Net margin
|
56.47%
|
532.43%
|
50.65%
|
75.52%
|
68.88%
|
-554.96%
|
17.74%
|
52.62%
|
-63.5%
|
-83.44%
|
22.92%
|
36.33%
|
39.18%
|
29.07%
|
19.17%
|
EPS
2 |
0.2200
|
2.150
|
0.2000
|
0.3100
|
0.2900
|
-2.420
|
0.0800
|
0.2300
|
-0.2900
|
-0.3800
|
0.1050
|
0.1700
|
0.1850
|
0.1400
|
0.0900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/11/21
|
17/02/22
|
12/05/22
|
18/08/22
|
03/11/22
|
15/02/23
|
11/05/23
|
17/08/23
|
02/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,607
|
2,843
|
3,138
|
3,559
|
3,586
|
3,427
|
3,386
|
3,481
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
12.4
x
|
12.77
x
|
13.73
x
|
14.8
x
|
14.06
x
|
12.45
x
|
11.91
x
|
12.15
x
|
Free Cash Flow
1 |
110
|
-231
|
-194
|
-346
|
-48.3
|
97.5
|
79
|
18.1
|
ROE (net income / shareholders' equity)
|
30.3%
|
9.8%
|
27%
|
-9.9%
|
-2.4%
|
4.4%
|
4.27%
|
5.05%
|
ROA (Net income/ Total Assets)
|
13.7%
|
4.52%
|
12.8%
|
-4.65%
|
-1.07%
|
2.08%
|
2.07%
|
1.96%
|
Assets
1 |
6,038
|
6,926
|
7,989
|
8,600
|
8,320
|
5,444
|
6,945
|
10,333
|
Book Value Per Share
2 |
12.50
|
13.40
|
17.30
|
15.60
|
14.70
|
15.30
|
15.80
|
16.50
|
Cash Flow per Share
|
0.5700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
30.7
|
379
|
345
|
505
|
202
|
86.2
|
52.4
|
102
|
Capex / Sales
|
8.18%
|
98.72%
|
88.1%
|
122.24%
|
45.59%
|
18.47%
|
10.87%
|
20.6%
|
Announcement Date
|
13/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
10.59
EUR Average target price
11.31
EUR Spread / Average Target +6.84% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.01% | 2.75B | | -29.16% | 11.18B | | +7.58% | 10.76B | | -24.06% | 7.52B | | -5.56% | 7.01B | | -0.34% | 6.53B | | +2.87% | 6.33B | | +15.37% | 3.59B | | -4.29% | 3.56B | | +27.20% | 3.33B |
Residential Real Estate Development
|