Financials Outokumpu Oyj Xetra

Equities

OUTA

FI0009002422

Iron & Steel

Delayed Xetra 05:32:38 22/07/2022 pm IST 5-day change 1st Jan Change
4.08 EUR +1.75% Intraday chart for Outokumpu Oyj -.--% -.--%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,155 1,327 2,489 2,099 1,933 1,477 - -
Enterprise Value (EV) 1 2,310 2,355 2,898 2,089 1,873 1,619 1,594 1,460
P/E ratio -15.6 x -11.5 x 4.7 x 2.03 x -18.7 x 36.9 x 8.19 x 7.23 x
Yield 3.56% - 2.73% 5.28% 5.8% 7.8% 8.14% 8.78%
Capitalization / Revenue 0.18 x 0.24 x 0.32 x 0.22 x 0.28 x 0.23 x 0.21 x 0.2 x
EV / Revenue 0.36 x 0.42 x 0.38 x 0.22 x 0.27 x 0.25 x 0.22 x 0.2 x
EV / EBITDA 8.78 x 9.42 x 2.84 x 1.66 x 3.62 x 5.4 x 3.12 x 2.72 x
EV / FCF 12.8 x 16.6 x 6.87 x 3.38 x 12.1 x -107 x 9.79 x 6.31 x
FCF Yield 7.83% 6.03% 14.6% 29.6% 8.28% -0.93% 10.2% 15.8%
Price to Book 0.45 x 0.56 x 0.8 x 0.51 x 0.51 x 0.41 x 0.41 x 0.4 x
Nbr of stocks (in thousands) 4,11,775 4,12,002 4,52,583 4,43,696 4,31,017 4,23,686 - -
Reference price 2 2.806 3.220 5.500 4.731 4.484 3.487 3.487 3.487
Announcement Date 05/02/20 04/02/21 08/02/22 09/02/23 08/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,403 5,639 7,709 9,494 6,961 6,378 7,168 7,415
EBITDA 1 263 250 1,021 1,256 517 299.9 510.3 537.3
EBIT 1 30 4 758 1,010 274 78.33 275.7 304
Operating Margin 0.47% 0.07% 9.83% 10.64% 3.94% 1.23% 3.85% 4.1%
Earnings before Tax (EBT) 1 -41 -151 640 933 -133 48.6 243.3 290.5
Net income 1 -75 -116 553 1,140 -106 37.27 190.1 226.4
Net margin -1.17% -2.06% 7.17% 12.01% -1.52% 0.58% 2.65% 3.05%
EPS 2 -0.1800 -0.2800 1.170 2.330 -0.2400 0.0944 0.4255 0.4823
Free Cash Flow 1 181 142 422 618 155 -15.08 162.8 231.4
FCF margin 2.83% 2.52% 5.47% 6.51% 2.23% -0.24% 2.27% 3.12%
FCF Conversion (EBITDA) 68.82% 56.8% 41.33% 49.2% 29.98% - 31.9% 43.06%
FCF Conversion (Net income) - - 76.31% 54.21% - - 85.62% 102.18%
Dividend per Share 2 0.1000 - 0.1500 0.2500 0.2600 0.2720 0.2840 0.3062
Announcement Date 05/02/20 04/02/21 08/02/22 09/02/23 08/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

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
Net sales 1 2,215 2,760 2,951 2,339 1,895 2,006 1,911 1,531 1,513 1,479 1,548 1,620 1,646
EBITDA 1 326 377 547 304 110 204 190 51 72 38 60.33 84 88.5
EBIT 1 245 313 483 241 48 144 129 -12 13 -17 0.09 28.75 32.9
Operating Margin 11.06% 11.34% 16.37% 10.3% 2.53% 7.18% 6.75% -0.78% 0.86% -1.15% 0.01% 1.78% 2%
Earnings before Tax (EBT) 1 178 305 467 225 13 128 119 -60 -320 -29 -8 20 27
Net income 1 159 251 385 189 315 103 89 -56 -242 -23 -4.35 15.8 20.5
Net margin 7.18% 9.09% 13.05% 8.08% 16.62% 5.13% 4.66% -3.66% -15.99% -1.56% -0.28% 0.98% 1.25%
EPS 2 0.3300 0.5100 0.7800 0.3900 0.6400 0.2200 0.1900 -0.1300 -0.5600 -0.0500 -0.0150 0.0350 0.0450
Dividend per Share 2 - - - - - - - - - - 0.3500 - -
Announcement Date 08/02/22 05/05/22 04/08/22 03/11/22 09/02/23 09/05/23 03/08/23 07/11/23 08/02/24 07/05/24 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,155 1,028 409 - - 142 116 -
Net Cash position 1 - - - 10 60 - - 17.2
Leverage (Debt/EBITDA) 4.392 x 4.112 x 0.4006 x - - 0.472 x 0.2281 x -
Free Cash Flow 1 181 142 422 618 155 -15.1 163 231
ROE (net income / shareholders' equity) -2.8% -4.7% 20.1% 30.6% -2.6% 1.11% 5.01% 5.59%
ROA (Net income/ Total Assets) -1.25% -1.96% 9.01% 16.9% -1.64% 0.51% 2.89% 3.08%
Assets 1 6,018 5,917 6,139 6,732 6,455 7,265 6,580 7,363
Book Value Per Share 2 6.220 5.730 6.890 9.270 8.730 8.530 8.600 8.800
Cash Flow per Share 2 0.9000 0.7800 1.360 1.720 0.7400 0.5200 0.8200 1.030
Capex 1 190 180 175 160 170 217 203 205
Capex / Sales 2.97% 3.19% 2.27% 1.69% 2.44% 3.4% 2.83% 2.76%
Announcement Date 05/02/20 04/02/21 08/02/22 09/02/23 08/02/24 - - -
1EUR 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
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
3.487 EUR
Average target price
4.3 EUR
Spread / Average Target
+23.32%
Consensus
1st Jan change Capi.
-12.96% 3.73TCr
+25.95% 2.66TCr
-26.73% 2TCr
+4.65% 1.99TCr
+5.11% 1.95TCr
-14.74% 1.95TCr
+6.10% 904.4Cr
-27.63% 815.53Cr
-.--% 786.86Cr
Other Steel