Stock KOJAMO KOJAMO OYJ
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kojamo Oyj

Equities

KOJAMO

FI4000312251

Real Estate Development & Operations

Market Closed - Nasdaq Helsinki
Other stock markets
 11:29:56 2024-04-26 am EDT 		5-day change 1st Jan Change
10.45 EUR +3.57% Intraday chart for Kojamo Oyj +4.81% -12.18%
Mar. 27 Kojamo Obtains EUR250 Million Loan for Debt Refinancing, General Needs MT
Mar. 14 Kojamo Oyj Announces Board and Committee Appointments CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,004 4,473 5,249 3,411 2,941 2,583 - -
Enterprise Value (EV) 1 6,611 7,316 8,387 6,969 6,527 6,034 5,992 6,046
P/E ratio 4.85 x 14.3 x 5.13 x -8.52 x -33.1 x 16 x 18 x 12.9 x
Yield 2.1% 2.04% 1.79% 2.83% 3.28% 1.67% 3.37% 3.52%
Capitalization / Revenue 10.7 x 11.7 x 13.4 x 8.25 x 6.65 x 5.53 x 5.36 x 5.24 x
EV / Revenue 17.6 x 19.1 x 21.4 x 16.9 x 14.8 x 12.9 x 12.4 x 12.3 x
EV / EBITDA 31.4 x 32.9 x 36.7 x 29 x 25.6 x 22 x 21.1 x 21.2 x
EV / FCF 60 x -31.6 x -43.3 x -20.1 x -135 x 61.9 x 90.8 x 335 x
FCF Yield 1.67% -3.16% -2.31% -4.97% -0.74% 1.62% 1.1% 0.3%
Price to Book 1.29 x 1.35 x 1.23 x 0.89 x 0.81 x 0.68 x 0.66 x 0.63 x
Nbr of stocks (in thousands) 247,144 247,144 247,144 247,144 247,144 247,144 - -
Reference price 2 16.20 18.10 21.24 13.80 11.90 10.45 10.45 10.45
Announcement Date 2/13/20 2/18/21 2/17/22 2/15/23 2/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 375.3 383.9 391.7 413.3 442.2 466.9 481.8 493.3
EBITDA 1 210.3 222.6 228.5 240.4 255.1 274.7 283.7 285.6
EBIT 1 209.5 220.5 228 239.2 253.8 271.8 282.2 282.8
Operating Margin 55.82% 57.44% 58.21% 57.88% 57.39% 58.21% 58.57% 57.33%
Earnings before Tax (EBT) 1 1,031 391.2 1,279 -499.8 -112.3 192.4 193.3 247.1
Net income 1 825.2 312.9 1,023 -399.8 -89 112.6 143.1 201
Net margin 219.88% 81.51% 261.27% -96.73% -20.13% 24.12% 29.7% 40.74%
EPS 2 3.340 1.270 4.140 -1.620 -0.3600 0.6530 0.5790 0.8105
Free Cash Flow 1 110.1 -231.3 -193.7 -346.2 -48.3 97.5 66 18.05
FCF margin 29.34% -60.25% -49.45% -83.76% -10.92% 20.88% 13.7% 3.66%
FCF Conversion (EBITDA) 52.35% - - - - 35.5% 23.26% 6.32%
FCF Conversion (Net income) 13.34% - - - - 86.59% 46.12% 8.98%
Dividend per Share 2 0.3400 0.3700 0.3800 0.3900 0.3900 0.1750 0.3525 0.3675
Announcement Date 2/13/20 2/18/21 2/17/22 2/15/23 2/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 98.1 99.6 99.5 100.5 105.4 107.9 108.2 108.9 111.5 113.5 114.4 115.4 117.4 118.9 120
EBITDA 1 65.2 57 47.7 62.9 69.3 60.6 49.9 68 73.8 63.3 54 71 75 65 56
EBIT 1 65 56.6 47.4 62.6 69 60.3 49.6 67.7 73.5 63 54 71 75 65 56
Operating Margin 66.26% 56.83% 47.64% 62.29% 65.46% 55.89% 45.84% 62.17% 65.92% 55.51% 47.2% 61.55% 63.88% 54.67% 46.67%
Earnings before Tax (EBT) 1 69.3 662.9 62.9 94.8 90.8 -748.3 24 71.7 -88.5 -119.5 30.3 49.65 54.55 41.45 31
Net income 1 55.4 530.3 50.4 75.9 72.6 -598.8 19.2 57.3 -70.8 -94.7 26.25 41.95 46.05 34.55 23
Net margin 56.47% 532.43% 50.65% 75.52% 68.88% -554.96% 17.74% 52.62% -63.5% -83.44% 22.94% 36.36% 39.22% 29.06% 19.17%
EPS 2 0.2200 2.150 0.2000 0.3100 0.2900 -2.420 0.0800 0.2300 -0.2900 -0.3800 0.1050 0.1700 0.1850 0.1400 0.0900
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 11/4/21 2/17/22 5/12/22 8/18/22 11/3/22 2/15/23 5/11/23 8/17/23 11/2/23 2/15/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,607 2,843 3,138 3,559 3,586 3,451 3,409 3,464
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 12.4 x 12.77 x 13.73 x 14.8 x 14.06 x 12.57 x 12.02 x 12.13 x
Free Cash Flow 1 110 -231 -194 -346 -48.3 97.5 66 18.1
ROE (net income / shareholders' equity) 30.3% 9.8% 27% -9.9% -2.4% 4.11% 4.02% 5.1%
ROA (Net income/ Total Assets) 13.7% 4.52% 12.8% -4.65% -1.07% 2.07% 2.06% 1.94%
Assets 1 6,038 6,926 7,989 8,600 8,320 5,446 6,959 10,381
Book Value Per Share 2 12.50 13.40 17.30 15.60 14.70 15.30 15.80 16.50
Cash Flow per Share 0.5700 - - - - - - -
Capex 1 30.7 379 345 505 202 86.2 52.4 102
Capex / Sales 8.18% 98.72% 88.1% 122.24% 45.59% 18.46% 10.88% 20.6%
Announcement Date 2/13/20 2/18/21 2/17/22 2/15/23 2/15/24 - - -
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

Ratings for Kojamo Oyj

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
10.45 EUR
Average target price
11.31 EUR
Spread / Average Target
+8.27%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
KOJAMO OYJ Stock Kojamo Oyj
-12.18% 2.76B
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. KOJAMO Stock
  4. Financials Kojamo Oyj