Financials Partnera Oy

Equities

PARTNE1

FI0009009559

Business Support Services

Delayed Nasdaq Helsinki 04:52:42 14/05/2024 pm IST 5-day change 1st Jan Change
0.56 EUR 0.00% Intraday chart for Partnera Oy -1.75% -14.11%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 69.43 80.64 27.19 23.58 20.25 - -
Enterprise Value (EV) 1 69.43 109.2 57.25 23.58 20.25 20.25 20.25
P/E ratio 11.3 x 24.8 x -1.12 x -32.6 x -14 x -28 x 28 x
Yield - 3.59% - - - - -
Capitalization / Revenue - 1.03 x 0.32 x 0.47 x 0.46 x 0.43 x 0.39 x
EV / Revenue - 1.03 x 0.32 x 0.47 x 0.46 x 0.43 x 0.39 x
EV / EBITDA - 7.01 x -9.38 x - 3.16 x 2.81 x 2.35 x
EV / FCF - -9.32 x -2.75 x - 10.7 x 101 x -
FCF Yield - -10.7% -36.4% - 9.38% 0.99% -
Price to Book - 1.12 x 0.61 x - - - -
Nbr of stocks (in thousands) 36,161 36,161 36,161 36,161 36,161 - -
Reference price 2 1.920 2.230 0.7520 0.6520 0.5600 0.5600 0.5600
Announcement Date 18/03/21 15/02/22 03/03/23 15/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 78.21 85.37 50.4 44 47.5 51.3
EBITDA 1 - 11.5 -2.9 - 6.4 7.2 8.6
EBIT 1 - 5.569 -18.9 2.6 2.5 3.4 4.6
Operating Margin - 7.12% -22.14% 5.16% 5.68% 7.16% 8.97%
Earnings before Tax (EBT) 1 - 4.384 -26.92 -0.6 -1 0.2 1.6
Net income 1 6.08 3.3 -24.15 - -1.4 -0.7 0.6
Net margin - 4.22% -28.29% - -3.18% -1.47% 1.17%
EPS 2 0.1700 0.0900 -0.6700 -0.0200 -0.0400 -0.0200 0.0200
Free Cash Flow 1 - -8.653 -9.904 - 1.9 0.2 -
FCF margin - -11.06% -11.6% - 4.32% 0.42% -
FCF Conversion (EBITDA) - - - - 29.69% 2.78% -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - 0.0800 - - - - -
Announcement Date 18/03/21 15/02/22 03/03/23 15/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 55.2 39.21 46.2 28 22.4 20.4 23.5
EBITDA 1 8.1 -3.3 0.4 5.9 - 2.7 3.7
EBIT 1 4.406 -7.377 -11.5 2.819 -0.3 0.8 1.8
Operating Margin 7.98% -18.82% -24.89% 10.07% -1.34% 3.92% 7.66%
Earnings before Tax (EBT) 1 2.687 -9.325 -17.6 -0.482 -0.1 -1 -0.1
Net income 1 1.68 -7.72 -16.4 -0.149 - -0.9 -0.6
Net margin 3.04% -19.69% -35.5% -0.53% - -4.41% -2.55%
EPS 2 0.0500 -0.2100 -0.4500 - -0.0100 -0.0200 -0.0200
Dividend per Share - - - - - - -
Announcement Date 15/02/22 25/08/22 03/03/23 24/08/23 15/02/24 - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - 28.6 30.1 - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - 2.484 x -10.36 x - - - -
Free Cash Flow 1 - -8.65 -9.9 - 1.9 0.2 -
ROE (net income / shareholders' equity) - 4.6% -41.4% - -3.3% -1.7% -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share - 1.980 1.240 - - - -
Cash Flow per Share - -0.0800 -0.1900 - - - -
Capex 1 - 5.73 3.19 - 2.1 2.1 -
Capex / Sales - 7.33% 3.73% - 4.77% 4.42% -
Announcement Date 18/03/21 15/02/22 03/03/23 15/02/24 - - -
1EUR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
0.56 EUR
Average target price
0.75 EUR
Spread / Average Target
+33.93%
Consensus
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW