Market Closed -
Nasdaq Helsinki
11:29:41 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
79.3
EUR
|
-0.94%
|
|
+0.89%
|
+50.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,948
|
2,181
|
2,827
|
2,664
|
3,389
|
5,101
|
-
|
-
|
Enterprise Value (EV)
1 |
2,722
|
2,863
|
3,241
|
3,042
|
3,567
|
5,188
|
4,965
|
4,730
|
P/E ratio
|
21.8
x
|
260
x
|
11.5
x
|
112
x
|
9.8
x
|
17.4
x
|
14.8
x
|
12.8
x
|
Yield
|
3.97%
|
3.19%
|
2.46%
|
3.27%
|
4.08%
|
2.19%
|
2.47%
|
2.71%
|
Capitalization / Revenue
|
0.53
x
|
0.67
x
|
0.85
x
|
0.65
x
|
0.74
x
|
1.22
x
|
1.2
x
|
1.17
x
|
EV / Revenue
|
0.74
x
|
0.88
x
|
0.98
x
|
0.74
x
|
0.78
x
|
1.24
x
|
1.17
x
|
1.08
x
|
EV / EBITDA
|
6.83
x
|
8.24
x
|
9.29
x
|
5.68
x
|
5.68
x
|
8.72
x
|
8.27
x
|
7.16
x
|
EV / FCF
|
13.4
x
|
13.1
x
|
80.4
x
|
-
|
10.1
x
|
16.4
x
|
14.7
x
|
14.7
x
|
FCF Yield
|
7.47%
|
7.65%
|
1.24%
|
-
|
9.95%
|
6.08%
|
6.8%
|
6.79%
|
Price to Book
|
1.37
x
|
1.68
x
|
1.83
x
|
-
|
1.93
x
|
2.7
x
|
2.77
x
|
2.12
x
|
Nbr of stocks (in thousands)
|
64,404
|
64,483
|
64,483
|
64,483
|
64,301
|
64,324
|
-
|
-
|
Reference price
2 |
30.24
|
33.82
|
43.84
|
41.32
|
52.70
|
79.30
|
79.30
|
79.30
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,683
|
3,263
|
3,315
|
4,089
|
4,569
|
4,180
|
4,254
|
4,370
|
EBITDA
1 |
398.2
|
347.6
|
348.9
|
536
|
628.2
|
595
|
600.6
|
660.5
|
EBIT
1 |
264.4
|
203.6
|
231.5
|
332.1
|
513.3
|
495.1
|
511.7
|
544
|
Operating Margin
|
7.18%
|
6.24%
|
6.98%
|
8.12%
|
11.23%
|
11.84%
|
12.03%
|
12.45%
|
Earnings before Tax (EBT)
1 |
145.9
|
34.5
|
333.1
|
79
|
453
|
398.1
|
467.6
|
543.3
|
Net income
1 |
89.4
|
8.1
|
246.7
|
23.9
|
346.9
|
294.1
|
345.9
|
400
|
Net margin
|
2.43%
|
0.25%
|
7.44%
|
0.58%
|
7.59%
|
7.03%
|
8.13%
|
9.15%
|
EPS
2 |
1.390
|
0.1300
|
3.820
|
0.3700
|
5.380
|
4.569
|
5.362
|
6.207
|
Free Cash Flow
1 |
203.3
|
219
|
40.3
|
-
|
354.8
|
315.5
|
337.7
|
321.3
|
FCF margin
|
5.52%
|
6.71%
|
1.22%
|
-
|
7.77%
|
7.55%
|
7.94%
|
7.35%
|
FCF Conversion (EBITDA)
|
51.05%
|
63%
|
11.55%
|
-
|
56.48%
|
53.02%
|
56.24%
|
48.65%
|
FCF Conversion (Net income)
|
227.4%
|
2,703.7%
|
16.34%
|
-
|
102.28%
|
107.29%
|
97.65%
|
80.33%
|
Dividend per Share
2 |
1.200
|
1.080
|
1.080
|
1.350
|
2.150
|
1.735
|
1.956
|
2.150
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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 |
910
|
851
|
959
|
1,041
|
1,238
|
1,074
|
1,200
|
1,102
|
1,193
|
1,056
|
1,012
|
1,012
|
990
|
-
|
-
|
EBITDA
1 |
76.3
|
93.9
|
118.1
|
120.1
|
203.9
|
140.9
|
186.5
|
161
|
139.9
|
158.1
|
150
|
149
|
146
|
-
|
-
|
EBIT
1 |
45.5
|
65.3
|
85.5
|
92.7
|
88.6
|
112.4
|
158.3
|
131.5
|
111.2
|
136.8
|
122
|
120
|
117
|
-
|
-
|
Operating Margin
|
5%
|
7.67%
|
8.92%
|
8.9%
|
7.15%
|
10.47%
|
13.19%
|
11.94%
|
9.32%
|
12.95%
|
12.06%
|
11.86%
|
11.82%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
4.7
|
30.2
|
46.2
|
43.2
|
-40.6
|
95.7
|
141
|
134.3
|
81.9
|
115.3
|
102
|
91
|
96
|
142
|
134
|
Net income
1 |
-8.2
|
21.1
|
40.8
|
28.9
|
-67.3
|
72.6
|
107.7
|
107.2
|
59.2
|
81.2
|
50.7
|
62.2
|
96.3
|
106
|
100
|
Net margin
|
-0.9%
|
2.48%
|
4.25%
|
2.78%
|
-5.43%
|
6.76%
|
8.98%
|
9.73%
|
4.96%
|
7.69%
|
5.01%
|
6.15%
|
9.73%
|
-
|
-
|
EPS
2 |
-0.1300
|
0.3300
|
0.6400
|
0.4500
|
-1.040
|
1.130
|
1.660
|
1.650
|
0.9200
|
1.260
|
1.070
|
1.060
|
1.110
|
1.650
|
1.560
|
Dividend per Share
|
1.080
|
-
|
-
|
-
|
1.350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/3/22
|
4/27/22
|
7/20/22
|
10/26/22
|
2/2/23
|
4/27/23
|
7/20/23
|
10/26/23
|
2/1/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
774
|
682
|
414
|
378
|
179
|
87
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
136
|
371
|
Leverage (Debt/EBITDA)
|
1.944
x
|
1.962
x
|
1.187
x
|
0.7052
x
|
0.2843
x
|
0.1462
x
|
-
|
-
|
Free Cash Flow
1 |
203
|
219
|
40.3
|
-
|
355
|
316
|
338
|
321
|
ROE (net income / shareholders' equity)
|
9.72%
|
2.89%
|
17.4%
|
-
|
21.2%
|
15.9%
|
17%
|
17.8%
|
ROA (Net income/ Total Assets)
|
2.26%
|
0.97%
|
6.23%
|
-
|
8.1%
|
6.55%
|
7.86%
|
8.15%
|
Assets
1 |
3,956
|
834.3
|
3,958
|
-
|
4,283
|
4,487
|
4,399
|
4,909
|
Book Value Per Share
2 |
22.10
|
20.10
|
24.00
|
-
|
27.30
|
29.40
|
28.60
|
37.40
|
Cash Flow per Share
|
4.720
|
3.850
|
0.8700
|
-
|
6.780
|
-
|
-
|
-
|
Capex
1 |
100
|
20.8
|
80.2
|
-
|
81.1
|
104
|
113
|
123
|
Capex / Sales
|
2.72%
|
0.64%
|
2.42%
|
-
|
1.78%
|
2.49%
|
2.66%
|
2.81%
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
79.3
EUR Average target price
78.25
EUR Spread / Average Target -1.32% Consensus |
1st Jan change
|
Capi.
|
---|
| +50.47% | 5.55B | | +8.55% | 55.56B | | +15.58% | 34.35B | | +28.96% | 29.62B | | +24.59% | 27.97B | | +7.67% | 23.79B | | +11.33% | 17.86B | | -6.08% | 14.4B | | +26.28% | 13.01B | | +23.77% | 10.21B |
Other Heavy Machinery & Vehicles
|