Market Closed -
Nasdaq Helsinki
11:29:43 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
2.301
EUR
|
-0.22%
|
|
+3.18%
|
-0.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
165,558
|
138,884
|
144,793
|
104,830
|
101,173
|
105,263
|
-
|
-
|
Enterprise Value (EV)
1 |
253,610
|
217,227
|
207,926
|
176,227
|
174,931
|
174,168
|
179,999
|
177,219
|
P/E ratio
|
22.7
x
|
-6.06
x
|
12.4
x
|
-7.34
x
|
322
x
|
18.7
x
|
15.4
x
|
13.5
x
|
Yield
|
6.09%
|
5.89%
|
5.79%
|
7.5%
|
7.77%
|
7.48%
|
7.58%
|
7.65%
|
Capitalization / Revenue
|
1.93
x
|
1.56
x
|
1.64
x
|
1.15
x
|
1.14
x
|
1.17
x
|
1.15
x
|
1.13
x
|
EV / Revenue
|
2.95
x
|
2.44
x
|
2.35
x
|
1.94
x
|
1.97
x
|
1.94
x
|
1.97
x
|
1.91
x
|
EV / EBITDA
|
8.14
x
|
7.08
x
|
6.96
x
|
5.81
x
|
5.78
x
|
5.6
x
|
5.55
x
|
5.32
x
|
EV / FCF
|
20.5
x
|
14.4
x
|
17.7
x
|
21.8
x
|
19
x
|
17.8
x
|
18.1
x
|
16.1
x
|
FCF Yield
|
4.88%
|
6.96%
|
5.64%
|
4.59%
|
5.26%
|
5.62%
|
5.52%
|
6.23%
|
Price to Book
|
1.82
x
|
2.21
x
|
1.79
x
|
1.63
x
|
1.89
x
|
1.96
x
|
2.02
x
|
2.05
x
|
Nbr of stocks (in thousands)
|
4,113,254
|
4,089,632
|
4,089,632
|
3,932,109
|
3,932,109
|
3,932,109
|
-
|
-
|
Reference price
2 |
40.25
|
33.96
|
35.40
|
26.66
|
25.73
|
26.77
|
26.77
|
26.77
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
85,965
|
89,191
|
88,343
|
90,827
|
88,785
|
89,642
|
91,374
|
92,850
|
EBITDA
1 |
31,170
|
30,702
|
29,861
|
30,328
|
30,254
|
31,108
|
32,433
|
33,332
|
EBIT
1 |
13,452
|
11,560
|
10,033
|
11,332
|
10,862
|
12,111
|
13,221
|
13,588
|
Operating Margin
|
15.65%
|
12.96%
|
11.36%
|
12.48%
|
12.23%
|
13.51%
|
14.47%
|
14.63%
|
Earnings before Tax (EBT)
1 |
9,354
|
-21,065
|
12,598
|
-12,783
|
1,105
|
7,587
|
9,347
|
10,437
|
Net income
1 |
7,093
|
-22,912
|
11,680
|
-14,638
|
303
|
5,371
|
6,899
|
7,823
|
Net margin
|
8.25%
|
-25.69%
|
13.22%
|
-16.12%
|
0.34%
|
5.99%
|
7.55%
|
8.43%
|
EPS
2 |
1.770
|
-5.600
|
2.860
|
-3.630
|
0.0800
|
1.434
|
1.736
|
1.982
|
Free Cash Flow
1 |
12,369
|
15,114
|
11,729
|
8,094
|
9,204
|
9,795
|
9,928
|
11,038
|
FCF margin
|
14.39%
|
16.95%
|
13.28%
|
8.91%
|
10.37%
|
10.93%
|
10.87%
|
11.89%
|
FCF Conversion (EBITDA)
|
39.68%
|
49.23%
|
39.28%
|
26.69%
|
30.42%
|
31.49%
|
30.61%
|
33.11%
|
FCF Conversion (Net income)
|
174.38%
|
-
|
100.42%
|
-
|
3,037.62%
|
182.38%
|
143.9%
|
141.08%
|
Dividend per Share
2 |
2.450
|
2.000
|
2.050
|
2.000
|
2.000
|
2.003
|
2.029
|
2.049
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
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 |
23,380
|
21,818
|
22,293
|
22,456
|
24,261
|
23,069
|
23,297
|
21,997
|
23,098
|
21,274
|
22,303
|
22,121
|
23,561
|
-
|
-
|
EBITDA
1 |
7,290
|
7,202
|
7,681
|
8,070
|
7,374
|
7,258
|
7,773
|
8,465
|
7,491
|
7,144
|
7,582
|
8,536
|
7,778
|
-
|
-
|
EBIT
1 |
2,246
|
2,609
|
3,014
|
3,387
|
2,322
|
1,887
|
2,649
|
3,654
|
2,374
|
2,675
|
2,872
|
3,756
|
2,651
|
-
|
-
|
Operating Margin
|
9.61%
|
11.96%
|
13.52%
|
15.08%
|
9.57%
|
8.18%
|
11.37%
|
16.61%
|
10.28%
|
12.57%
|
12.88%
|
16.98%
|
11.25%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,181
|
1,407
|
2,121
|
2,404
|
-18,715
|
1,044
|
1,235
|
2,382
|
-3,300
|
1,022
|
1,784
|
2,631
|
1,849
|
-
|
-
|
Net income
1 |
1,122
|
929
|
1,684
|
1,710
|
-18,801
|
603
|
762
|
1,790
|
-2,852
|
598
|
1,348
|
1,999
|
1,578
|
-
|
-
|
Net margin
|
4.8%
|
4.26%
|
7.55%
|
7.61%
|
-77.49%
|
2.61%
|
3.27%
|
8.14%
|
-12.35%
|
2.81%
|
6.04%
|
9.04%
|
6.7%
|
-
|
-
|
EPS
2 |
0.2700
|
0.2300
|
0.3700
|
0.4200
|
-4.780
|
0.1500
|
0.1900
|
0.4600
|
-0.7300
|
0.1500
|
0.3469
|
0.5150
|
0.3836
|
-
|
-
|
Dividend per Share
2 |
2.050
|
-
|
-
|
-
|
2.000
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
2.050
|
0.5250
|
0.5250
|
Announcement Date
|
1/28/22
|
4/27/22
|
7/20/22
|
10/21/22
|
1/26/23
|
4/26/23
|
7/20/23
|
10/19/23
|
1/26/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
88,052
|
78,343
|
63,133
|
71,397
|
73,758
|
68,905
|
74,736
|
71,956
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.825
x
|
2.552
x
|
2.114
x
|
2.354
x
|
2.438
x
|
2.215
x
|
2.304
x
|
2.159
x
|
Free Cash Flow
1 |
12,369
|
15,114
|
11,729
|
8,094
|
9,204
|
9,795
|
9,928
|
11,038
|
ROE (net income / shareholders' equity)
|
9.07%
|
-29.9%
|
16.3%
|
-20.2%
|
9%
|
10.3%
|
13%
|
14.9%
|
ROA (Net income/ Total Assets)
|
3.34%
|
-9.34%
|
5.04%
|
-6.37%
|
2.36%
|
2.67%
|
3.39%
|
3.78%
|
Assets
1 |
212,391
|
245,379
|
231,562
|
229,909
|
12,859
|
200,991
|
203,239
|
207,052
|
Book Value Per Share
2 |
22.10
|
15.40
|
19.70
|
16.30
|
13.60
|
13.70
|
13.20
|
13.10
|
Cash Flow per Share
2 |
6.610
|
7.050
|
6.690
|
5.950
|
6.270
|
5.180
|
6.280
|
6.220
|
Capex
1 |
15,224
|
13,710
|
15,647
|
15,908
|
15,466
|
14,371
|
14,698
|
14,599
|
Capex / Sales
|
17.71%
|
15.37%
|
17.71%
|
17.51%
|
17.42%
|
16.03%
|
16.09%
|
15.72%
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
26.77
SEK Average target price
28.57
SEK Spread / Average Target +6.72% Consensus |