Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.618 EUR | +1.31% | +4.39% | -18.68% |
30/04 | Solteq plc Announces Appointment of Aarne Aktan as EVP of Utilities | CI |
30/04 | Solteq Plc Provides Earnings Guidance for the Year 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 28.77 | 54.06 | 90.78 | 23.86 | 14.74 | 11.83 | - | - |
Enterprise Value (EV) 1 | 60.29 | 80.56 | 116.7 | 55.26 | 39.24 | 36.48 | 35.18 | 31.83 |
P/E ratio | 9.93 x | 28 x | 22.3 x | -4.39 x | -2.71 x | -20.3 x | 10.2 x | 5.08 x |
Yield | 3.36% | 5.36% | 2.14% | - | - | - | 4.1% | 9.84% |
Capitalization / Revenue | 0.49 x | 0.89 x | 1.31 x | 0.35 x | 0.26 x | 0.22 x | 0.21 x | 0.19 x |
EV / Revenue | 1.03 x | 1.33 x | 1.69 x | 0.81 x | 0.68 x | 0.66 x | 0.61 x | 0.52 x |
EV / EBITDA | 6.21 x | 7.76 x | 9.51 x | 9.95 x | 4.51 x | 9.35 x | 5.72 x | 4.27 x |
EV / FCF | -20.8 x | 28.5 x | 26.1 x | -27.2 x | -5.13 x | 33.2 x | 13.8 x | 8.72 x |
FCF Yield | -4.81% | 3.51% | 3.84% | -3.68% | -19.5% | 3.02% | 7.25% | 11.5% |
Price to Book | 1.17 x | 2.04 x | 3.25 x | 1.06 x | 0.85 x | 0.71 x | 0.66 x | 0.55 x |
Nbr of stocks (in thousands) | 19,307 | 19,307 | 19,397 | 19,397 | 19,397 | 19,397 | - | - |
Reference price 2 | 1.490 | 2.800 | 4.680 | 1.230 | 0.7600 | 0.6100 | 0.6100 | 0.6100 |
Announcement Date | 27/02/20 | 25/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 58.29 | 60.45 | 69.06 | 68.43 | 57.66 | 55 | 57.7 | 61.3 |
EBITDA 1 | 9.714 | 10.38 | 12.27 | 5.555 | 8.695 | 3.9 | 6.15 | 7.45 |
EBIT 1 | 3.543 | 5.35 | 7.123 | -4.406 | -3.541 | 1.6 | 4 | 5.25 |
Operating Margin | 6.08% | 8.85% | 10.31% | -6.44% | -6.14% | 2.91% | 6.93% | 8.56% |
Earnings before Tax (EBT) 1 | 3.679 | 2.737 | 5.245 | -6.574 | -4.715 | -0.55 | 1.45 | 2.9 |
Net income 1 | 2.803 | 1.98 | 4.1 | -5.404 | -5.38 | -0.55 | 1.15 | 2.35 |
Net margin | 4.81% | 3.28% | 5.94% | -7.9% | -9.33% | -1% | 1.99% | 3.83% |
EPS 2 | 0.1500 | 0.1000 | 0.2100 | -0.2800 | -0.2800 | -0.0300 | 0.0600 | 0.1200 |
Free Cash Flow 1 | -2.901 | 2.825 | 4.476 | -2.032 | -7.653 | 1.1 | 2.55 | 3.65 |
FCF margin | -4.98% | 4.67% | 6.48% | -2.97% | -13.27% | 2% | 4.42% | 5.95% |
FCF Conversion (EBITDA) | - | 27.22% | 36.49% | - | - | 28.21% | 41.46% | 48.99% |
FCF Conversion (Net income) | - | 142.68% | 109.17% | - | - | - | 221.74% | 155.32% |
Dividend per Share 2 | 0.0500 | 0.1500 | 0.1000 | - | - | - | 0.0250 | 0.0600 |
Announcement Date | 27/02/20 | 25/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - | - |
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 | 18.28 | 19.24 | 17.94 | 14.35 | 16.9 | 16.9 | 14.27 | 12.22 | 14.26 | 13.57 | 13.9 | 12.6 | 14.95 |
EBITDA 1 | 2.629 | 2.72 | 1.776 | 0.877 | 0.262 | 1.281 | 7.698 | 0.538 | -0.822 | 0.358 | 0.25 | 1.45 | 1.85 |
EBIT 1 | 1.321 | 1.384 | 0.414 | -0.507 | -1.199 | -0.091 | 6.337 | -0.697 | - | -0.247 | -0.3 | 0.85 | 1.3 |
Operating Margin | 7.23% | 7.19% | 2.31% | -3.53% | -7.09% | -0.54% | 44.4% | -5.71% | - | -1.82% | -2.16% | 6.75% | 8.7% |
Earnings before Tax (EBT) 1 | 0.738 | 1.021 | -0.099 | 5.455 | -2.042 | 0.351 | 5.773 | -1.154 | -9.685 | -0.706 | -0.8 | 0.35 | 0.65 |
Net income 1 | 0.604 | 0.795 | -0.09 | -4.445 | -1.664 | 0.204 | 3.672 | -0.975 | -8.281 | -0.705 | -0.65 | 0.3 | 0.5 |
Net margin | 3.3% | 4.13% | -0.5% | -30.97% | -9.85% | 1.21% | 25.73% | -7.98% | -58.05% | -5.19% | -4.68% | 2.38% | 3.34% |
EPS 2 | 0.0300 | 0.0400 | - | -0.2300 | -0.0900 | 0.0100 | 0.1900 | -0.0500 | - | -0.0400 | -0.0350 | 0.0150 | 0.0250 |
Dividend per Share 2 | 0.1000 | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 17/02/22 | 28/04/22 | 11/08/22 | 27/10/22 | 16/02/23 | 04/05/23 | 23/08/23 | 26/10/23 | 15/02/24 | 30/04/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 31.5 | 26.5 | 25.9 | 31.4 | 24.5 | 24.7 | 23.4 | 20 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 3.245 x | 2.553 x | 2.111 x | 5.653 x | 2.818 x | 6.321 x | 3.797 x | 2.685 x |
Free Cash Flow 1 | -2.9 | 2.83 | 4.48 | -2.03 | -7.65 | 1.1 | 2.55 | 3.65 |
ROE (net income / shareholders' equity) | 12.1% | 7.8% | 15% | -21.4% | -27.1% | -3.4% | 6.7% | 17.6% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 1.270 | 1.370 | 1.440 | 1.160 | 0.8900 | 0.8600 | 0.9200 | 1.110 |
Cash Flow per Share 2 | 0.2100 | 0.3300 | 0.5100 | 0.2000 | -0.2800 | 0.1600 | 0.2400 | 0.3300 |
Capex 1 | 7.03 | 5.94 | 5.48 | 5.92 | 2.35 | 1.8 | 2.3 | 2.35 |
Capex / Sales | 12.06% | 9.83% | 7.93% | 8.65% | 4.08% | 3.27% | 3.99% | 3.83% |
Announcement Date | 27/02/20 | 25/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-18.68% | 12.77M | |
+13.59% | 320B | |
+25.24% | 221B | |
+2.07% | 150B | |
+10.73% | 57.43B | |
+14.26% | 32.93B | |
+3.11% | 30.46B | |
+100.89% | 22.1B | |
+29.39% | 21.29B | |
+48.33% | 15B |
- Stock Market
- Equities
- SOLTEQ Stock
- Financials Solteq Oyj