SRV YHTIÖT OYJ |
Market Closed -
Other stock markets
|
After market 11:25:00 am | |||
| 4.84 EUR | -0.41% |
|
4.76 | -1.65% |
| Apr. 25 | SRV Yhtiöt Oyj Provides Earnings Guidance for the Year 2024 | CI |
| Apr. 25 | SRV Yhtiöt Oyj Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 81.03 | 155.7 | 138.9 | 64.35 | 69.11 | 82.32 | - | - |
| Enterprise Value (EV) 1 | 503.2 | 444.8 | 308.9 | 144.8 | 168.5 | 188.8 | 192.2 | 245.3 |
| P/E ratio | -0.74 x | -3.96 x | -6.63 x | -0.57 x | -4.58 x | 34.7 x | 7.97 x | 4.86 x |
| Yield | - | - | - | - | - | 1.03% | 1.65% | 6.48% |
| Capitalization / Revenue | 0.08 x | 0.16 x | 0.15 x | 0.08 x | 0.11 x | 0.12 x | 0.11 x | 0.1 x |
| EV / Revenue | 0.47 x | 0.46 x | 0.33 x | 0.19 x | 0.28 x | 0.27 x | 0.25 x | 0.29 x |
| EV / EBITDA | -168 x | 21.8 x | 67.2 x | -2.03 x | -153 x | 10.3 x | 6.95 x | 6.73 x |
| EV / FCF | -39.3 x | 10.9 x | 4.78 x | -11.5 x | -129,620 x | 13.6 x | 12.6 x | 21.1 x |
| FCF Yield | -2.54% | 9.19% | 20.9% | -8.69% | -0% | 7.36% | 7.91% | 4.73% |
| Price to Book | 0.46 x | 0.84 x | 0.84 x | 0.44 x | 0.5 x | 0.66 x | 0.61 x | 0.59 x |
| Nbr of stocks (in thousands) | 1,490 | 6,554 | 6,554 | 16,933 | 16,938 | 16,938 | - | - |
| Reference price 2 | 54.40 | 23.76 | 21.20 | 3.800 | 4.080 | 4.860 | 4.860 | 4.860 |
| Announcement Date | 2/6/20 | 2/4/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,061 | 975.5 | 932.6 | 770.1 | 610 | 694.1 | 765.5 | 838.6 |
| EBITDA 1 | -3 | 20.4 | 4.6 | -71.3 | -1.1 | 18.25 | 27.65 | 36.45 |
| EBIT 1 | -93 | 1.5 | -1.7 | -76.4 | -6.8 | 12.6 | 21.25 | 28.8 |
| Operating Margin | -8.77% | 0.15% | -0.18% | -9.92% | -1.11% | 1.82% | 2.78% | 3.43% |
| Earnings before Tax (EBT) 1 | -122.4 | -28 | -20.3 | -79.1 | -15.8 | 6.25 | 14.3 | 22 |
| Net income 1 | -104.4 | -22.8 | -19.9 | -85.7 | -15.1 | 2.3 | 10.35 | 17.05 |
| Net margin | -9.84% | -2.34% | -2.13% | -11.13% | -2.48% | 0.33% | 1.35% | 2.03% |
| EPS 2 | -74.00 | -6.000 | -3.200 | -6.620 | -0.8900 | 0.1400 | 0.6100 | 1.000 |
| Free Cash Flow 1 | -12.8 | 40.9 | 64.6 | -12.59 | -0.0013 | 13.9 | 15.2 | 11.6 |
| FCF margin | -1.21% | 4.19% | 6.93% | -1.63% | -0% | 2% | 1.99% | 1.38% |
| FCF Conversion (EBITDA) | - | 200.49% | 1,404.35% | - | - | 76.16% | 54.97% | 31.82% |
| FCF Conversion (Net income) | - | - | - | - | - | 604.35% | 146.86% | 68.04% |
| Dividend per Share 2 | - | - | - | - | - | 0.0500 | 0.0800 | 0.3150 |
| Announcement Date | 2/6/20 | 2/4/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - | - |
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 | 336.3 | 190.7 | 211.4 | 186.8 | 181.2 | 138.3 | 143.1 | 146.9 | 181.8 | 167 | 171.2 | 163.2 | 192.8 |
| EBITDA 1 | -9.6 | -84.4 | 11.4 | 6.8 | -5 | -0.6 | -1.6 | -3.5 | 4.6 | 2.7 | 3.15 | 5.85 | 6.6 |
| EBIT 1 | -11.5 | -85.7 | 10.1 | 5.5 | -6.3 | -2 | -3 | -4.9 | 3.1 | 1.3 | 1.1 | 4.45 | 5.1 |
| Operating Margin | -3.42% | -44.94% | 4.78% | 2.94% | -3.48% | -1.45% | -2.1% | -3.34% | 1.71% | 0.78% | 0.64% | 2.73% | 2.65% |
| Earnings before Tax (EBT) 1 | -19.6 | -128.5 | 53.7 | 5.8 | -10 | -4.4 | -5.5 | -6.5 | 0.8 | 0.5 | -0.9 | 2.65 | 4.4 |
| Net income 1 | -19.3 | -133.3 | 51.3 | 5.3 | -8.9 | - | -4.7 | -6.6 | -0.7 | 0.5 | -1.5 | 1.75 | 2.4 |
| Net margin | -5.74% | -69.9% | 24.27% | 2.84% | -4.91% | - | -3.28% | -4.49% | -0.39% | 0.3% | -0.88% | 1.07% | 1.25% |
| EPS 2 | -3.200 | -20.40 | 11.74 | 2.150 | -0.8200 | -0.2300 | -0.4000 | -0.5000 | - | - | -0.0900 | 0.1050 | 0.1400 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/3/22 | 4/28/22 | 7/21/22 | 10/27/22 | 2/2/23 | 4/27/23 | 7/20/23 | 10/26/23 | 2/1/24 | 4/25/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 422 | 289 | 170 | 80.5 | 99.4 | 106 | 110 | 163 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -140.7 x | 14.17 x | 36.96 x | -1.129 x | -90.36 x | 5.833 x | 3.975 x | 4.472 x |
| Free Cash Flow 1 | -12.8 | 40.9 | 64.6 | -12.6 | -0 | 13.9 | 15.2 | 11.6 |
| ROE (net income / shareholders' equity) | -50.6% | -14.1% | -11.5% | -50% | -10.6% | 3.25% | 8.2% | 14.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 119.0 | 28.40 | 25.20 | 8.630 | 8.200 | 7.410 | 8.000 | 8.250 |
| Cash Flow per Share 2 | -7.200 | 10.60 | 10.50 | -0.7600 | 0.0900 | 1.240 | 1.010 | 1.180 |
| Capex 1 | 2.1 | 5.4 | 4.3 | - | 2.9 | 16.6 | 15.1 | 10.1 |
| Capex / Sales | 0.2% | 0.55% | 0.46% | - | 0.48% | 2.38% | 1.97% | 1.2% |
| Announcement Date | 2/6/20 | 2/4/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - | - |
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
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
4.86
EUR
Average target price
4.6
EUR
Spread / Average Target
-5.35%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +18.63% | 88.2M | |
| -3.03% | 67.61B | |
| +1.90% | 59.86B | |
| +19.98% | 38.4B | |
| +11.43% | 31.33B | |
| +2.36% | 26.59B | |
| +15.67% | 21.65B | |
| +13.80% | 19.46B | |
| +21.84% | 17.51B | |
| +66.67% | 17.09B |
- Stock Market
- Equities
- SRV1V Stock
- Financials SRV Yhtiöt Oyj
