Market Closed -
Nasdaq Helsinki
08:59:59 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
49.04
EUR
|
+5.46%
|
|
-0.37%
|
+20.26%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,160
|
2,277
|
2,782
|
2,277
|
3,230
|
3,884
|
-
|
-
|
Enterprise Value (EV)
1 |
2,816
|
2,855
|
3,324
|
2,965
|
3,596
|
4,254
|
4,131
|
4,041
|
P/E ratio
|
26.6
x
|
18.7
x
|
19
x
|
16.2
x
|
11.8
x
|
13.3
x
|
11.8
x
|
11
x
|
Yield
|
4.38%
|
3.06%
|
2.5%
|
4.35%
|
3.31%
|
3.02%
|
3.45%
|
3.57%
|
Capitalization / Revenue
|
0.65
x
|
0.72
x
|
0.87
x
|
0.68
x
|
0.81
x
|
0.96
x
|
0.93
x
|
0.9
x
|
EV / Revenue
|
0.85
x
|
0.9
x
|
1.04
x
|
0.88
x
|
0.91
x
|
1.05
x
|
0.99
x
|
0.94
x
|
EV / EBITDA
|
7.54
x
|
8
x
|
8.33
x
|
7.3
x
|
6.72
x
|
7.56
x
|
6.9
x
|
6.41
x
|
EV / FCF
|
18.8
x
|
11.8
x
|
24.1
x
|
128
x
|
7.46
x
|
20.4
x
|
11.5
x
|
11.8
x
|
FCF Yield
|
5.31%
|
8.48%
|
4.14%
|
0.78%
|
13.4%
|
4.9%
|
8.67%
|
8.47%
|
Price to Book
|
1.75
x
|
1.83
x
|
2.06
x
|
1.59
x
|
2.02
x
|
2.22
x
|
1.98
x
|
1.77
x
|
Nbr of stocks (in thousands)
|
78,839
|
79,134
|
79,134
|
79,167
|
79,202
|
79,209
|
-
|
-
|
Reference price
2 |
27.40
|
28.78
|
35.16
|
28.76
|
40.78
|
49.04
|
49.04
|
49.04
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
02/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,327
|
3,179
|
3,186
|
3,365
|
3,966
|
4,048
|
4,179
|
4,321
|
EBITDA
1 |
373.2
|
356.7
|
398.9
|
406.1
|
535
|
562.8
|
598.8
|
630.8
|
EBIT
1 |
250.4
|
224.9
|
279.1
|
286.6
|
419.7
|
445.7
|
468.8
|
503.1
|
Operating Margin
|
7.53%
|
7.07%
|
8.76%
|
8.52%
|
10.58%
|
11.01%
|
11.22%
|
11.64%
|
Earnings before Tax (EBT)
1 |
118.5
|
170.3
|
192.5
|
190.7
|
376.6
|
400
|
448.2
|
480.6
|
Net income
1 |
82.8
|
122.9
|
147.4
|
140.3
|
275.6
|
293.6
|
328.6
|
354
|
Net margin
|
2.49%
|
3.87%
|
4.63%
|
4.17%
|
6.95%
|
7.25%
|
7.86%
|
8.19%
|
EPS
2 |
1.030
|
1.540
|
1.850
|
1.770
|
3.460
|
3.694
|
4.151
|
4.472
|
Free Cash Flow
1 |
149.6
|
242
|
137.7
|
23.1
|
481.9
|
208.4
|
358.4
|
342.2
|
FCF margin
|
4.5%
|
7.61%
|
4.32%
|
0.69%
|
12.15%
|
5.15%
|
8.58%
|
7.92%
|
FCF Conversion (EBITDA)
|
40.09%
|
67.84%
|
34.52%
|
5.69%
|
90.07%
|
37.04%
|
59.85%
|
54.26%
|
FCF Conversion (Net income)
|
180.68%
|
196.91%
|
93.42%
|
16.46%
|
174.85%
|
71.01%
|
109.04%
|
96.69%
|
Dividend per Share
2 |
1.200
|
0.8800
|
0.8800
|
1.250
|
1.350
|
1.480
|
1.692
|
1.750
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
02/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
948.9
|
672.1
|
787.1
|
884.6
|
1,021
|
899.3
|
913
|
1,005
|
1,149
|
913.1
|
988.6
|
1,055
|
1,188
|
922
|
953
|
EBITDA
1 |
134.8
|
66.3
|
76.9
|
117.1
|
140.2
|
115.3
|
126.2
|
143.6
|
154.9
|
124.4
|
127
|
146.7
|
161.3
|
125
|
134
|
EBIT
1 |
105
|
37.1
|
54
|
84.3
|
111.2
|
88.4
|
90.3
|
97.2
|
125.8
|
93.9
|
98.87
|
119.2
|
133.7
|
96
|
104
|
Operating Margin
|
11.07%
|
5.52%
|
6.86%
|
9.53%
|
10.89%
|
9.83%
|
9.89%
|
9.67%
|
10.95%
|
10.28%
|
10%
|
11.3%
|
11.26%
|
10.41%
|
10.91%
|
Earnings before Tax (EBT)
1 |
81.6
|
-29.4
|
37.7
|
83.4
|
99.1
|
72.2
|
77.5
|
93.8
|
124.1
|
79.5
|
87.7
|
107.5
|
124
|
87
|
95
|
Net income
1 |
69.2
|
-21.3
|
27.5
|
61.2
|
72.1
|
52.7
|
56.6
|
69.9
|
96.4
|
59.3
|
64.67
|
79.53
|
91.6
|
64
|
71
|
Net margin
|
7.29%
|
-3.17%
|
3.49%
|
6.92%
|
7.06%
|
5.86%
|
6.2%
|
6.95%
|
8.39%
|
6.49%
|
6.54%
|
7.54%
|
7.71%
|
6.94%
|
7.45%
|
EPS
2 |
0.8600
|
-0.2600
|
0.3500
|
0.7700
|
0.9100
|
0.6600
|
0.7100
|
0.8800
|
1.210
|
0.7500
|
0.8175
|
1.003
|
1.160
|
0.8100
|
0.8900
|
Dividend per Share
|
0.8800
|
-
|
-
|
-
|
1.250
|
-
|
-
|
-
|
1.350
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
02/02/23
|
28/04/23
|
26/07/23
|
25/10/23
|
02/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
655
|
577
|
542
|
688
|
366
|
370
|
247
|
157
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.756
x
|
1.618
x
|
1.358
x
|
1.695
x
|
0.6837
x
|
0.6569
x
|
0.4125
x
|
0.2489
x
|
Free Cash Flow
1 |
150
|
242
|
138
|
23.1
|
482
|
208
|
358
|
342
|
ROE (net income / shareholders' equity)
|
12.3%
|
9.91%
|
11.3%
|
10.1%
|
18.2%
|
17.5%
|
17.2%
|
16.6%
|
ROA (Net income/ Total Assets)
|
2.23%
|
3.12%
|
5.66%
|
4.55%
|
6.2%
|
6.14%
|
6.24%
|
6.59%
|
Assets
1 |
3,711
|
3,935
|
2,606
|
3,081
|
4,447
|
4,784
|
5,264
|
5,372
|
Book Value Per Share
2 |
15.70
|
15.70
|
17.10
|
18.10
|
20.10
|
22.10
|
24.70
|
27.70
|
Cash Flow per Share
2 |
2.190
|
5.150
|
2.120
|
0.8400
|
7.000
|
4.390
|
5.500
|
5.800
|
Capex
1 |
40.7
|
43.8
|
40.5
|
44.7
|
52.4
|
51.3
|
59.2
|
62.3
|
Capex / Sales
|
1.22%
|
1.38%
|
1.27%
|
1.33%
|
1.32%
|
1.27%
|
1.42%
|
1.44%
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
02/02/24
|
-
|
-
|
-
|
Last Close Price
49.04
EUR Average target price
55.17
EUR Spread / Average Target +12.49% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.26% | 4.15B | | +14.65% | 58.67B | | +26.10% | 36.8B | | +26.70% | 28.74B | | +15.62% | 25.64B | | +11.71% | 23.31B | | +1.34% | 21.74B | | +15.97% | 18.38B | | -6.32% | 14.21B | | +18.96% | 12.04B |
Other Heavy Machinery & Vehicles
|