Market Closed -
Nasdaq Helsinki
12:00:00 2025-02-14 pm EST
|
Pre-market
01:45:03 am
|
10.47 EUR
|
+2.65%
|
|
10.47 |
-0.02%
|
 Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,840
|
11,751
|
15,148
|
25,707
|
22,926
|
20,635
|
21,638
|
21,981
|
Change
|
-
|
-25.81%
|
28.91%
|
69.71%
|
-10.82%
|
-9.99%
|
4.86%
|
1.58%
|
EBITDA
1 |
2,464
|
2,096
|
1,920
|
3,537
|
3,458
|
1,252
|
1,614
|
2,149
|
Change
|
-
|
-14.94%
|
-8.4%
|
84.22%
|
-2.23%
|
-63.79%
|
28.91%
|
33.17%
|
EBIT
1 |
1,962
|
1,416
|
1,342
|
2,899
|
2,592
|
272
|
752.4
|
1,293
|
Change
|
-
|
-27.83%
|
-5.23%
|
116.02%
|
-10.59%
|
-89.51%
|
176.62%
|
71.83%
|
Interest Paid
1 |
-163
|
-41
|
-61
|
-131
|
-122
|
-138
|
-140.5
|
-144.7
|
Earnings before Tax (EBT)
1 |
2,067
|
786
|
1,962
|
2,279
|
1,596
|
-113
|
442.9
|
1,005
|
Change
|
-
|
-61.97%
|
149.62%
|
16.16%
|
-29.97%
|
-91.6%
|
-
|
127.02%
|
Net income
1 |
1,789
|
712
|
1,771
|
1,888
|
1,433
|
-95
|
515.8
|
888.7
|
Change
|
-
|
-60.2%
|
148.74%
|
6.61%
|
-24.1%
|
-95.72%
|
-
|
72.31%
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
2/13/25
|
-
|
-
|
 Fiscal Period: December |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Net sales
1 |
4,053
|
3,270
|
2,572
|
2,881
|
3,028
|
3,132
|
3,022
|
4,026
|
4,968
|
5,523
|
7,039
|
6,583
|
6,562
|
5,298
|
5,351
|
5,973
|
6,303
|
4,801
|
4,642
|
5,624
|
5,568
|
5,178
|
5,157
|
5,586
|
5,136
|
5,930
|
5,875
|
6,014
|
Change
|
-
|
-19.32%
|
-21.35%
|
12.01%
|
5.1%
|
3.43%
|
-3.51%
|
33.22%
|
23.4%
|
11.17%
|
27.45%
|
-6.48%
|
-0.32%
|
-19.26%
|
1%
|
11.62%
|
5.52%
|
-23.83%
|
-3.31%
|
21.15%
|
-1%
|
-7%
|
-0.42%
|
8.33%
|
-8.06%
|
15.47%
|
-0.94%
|
2.38%
|
EBITDA
1 |
899
|
537
|
379
|
500
|
679
|
429
|
377
|
524
|
591
|
578
|
1,085
|
979
|
894
|
830
|
784
|
1,047
|
797
|
551
|
240
|
293
|
168
|
312.3
|
399.7
|
432.5
|
387.2
|
428.6
|
486.9
|
501.7
|
Change
|
-
|
-40.27%
|
-29.42%
|
31.93%
|
35.8%
|
-36.82%
|
-12.12%
|
38.99%
|
12.79%
|
-2.2%
|
87.72%
|
-9.77%
|
-8.68%
|
-7.16%
|
-5.54%
|
33.55%
|
-23.88%
|
-30.87%
|
-56.44%
|
22.08%
|
-42.66%
|
85.89%
|
28.01%
|
8.2%
|
-10.49%
|
10.7%
|
13.62%
|
3.03%
|
EBIT
1 |
781
|
408
|
255
|
373
|
380
|
302
|
241
|
368
|
432
|
424
|
927
|
812
|
734
|
652
|
572
|
827
|
540
|
309
|
2
|
46
|
-86
|
162.7
|
183.6
|
241.5
|
186.4
|
270.9
|
314.4
|
348.7
|
Change
|
-
|
-47.76%
|
-37.5%
|
46.27%
|
1.88%
|
-20.53%
|
-20.2%
|
52.7%
|
17.39%
|
-1.85%
|
118.63%
|
-12.41%
|
-9.61%
|
-11.17%
|
-12.27%
|
44.58%
|
-34.7%
|
-42.78%
|
-99.35%
|
2,200%
|
-
|
-
|
12.9%
|
31.5%
|
-22.81%
|
45.32%
|
16.07%
|
10.92%
|
Charge d'intérêts
1 |
-16
|
7
|
-12
|
-18
|
-19
|
-43
|
2
|
4
|
-24
|
-27
|
-20
|
-58
|
-26
|
-22
|
-37
|
-40
|
-23
|
-12
|
-50
|
-39
|
-50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,030
|
203
|
197
|
407
|
-21
|
415
|
465
|
582
|
500
|
736
|
750
|
231
|
563
|
276
|
295
|
618
|
407
|
189
|
-169
|
26
|
-160
|
71
|
192.2
|
123.9
|
55.8
|
-
|
-
|
-
|
Change
|
-
|
-80.29%
|
-2.96%
|
106.6%
|
-
|
-
|
12.05%
|
25.16%
|
-14.09%
|
47.2%
|
1.9%
|
-69.2%
|
143.72%
|
-50.98%
|
6.88%
|
109.49%
|
-34.14%
|
-53.56%
|
-
|
-
|
99.81%
|
-
|
170.7%
|
-35.54%
|
-54.96%
|
-100%
|
-
|
-
|
Net income
1 |
934
|
201
|
161
|
347
|
5
|
375
|
433
|
507
|
457
|
640
|
600
|
136
|
514
|
238
|
259
|
538
|
400
|
162
|
-144
|
23
|
-135
|
45.26
|
122
|
154.3
|
119.1
|
210.1
|
248.4
|
278.8
|
Change
|
-
|
-78.48%
|
-19.9%
|
115.53%
|
-98.56%
|
7,400%
|
15.47%
|
17.09%
|
-9.86%
|
40.04%
|
-6.25%
|
-77.33%
|
277.94%
|
-53.7%
|
8.82%
|
107.72%
|
-25.65%
|
-59.5%
|
-
|
-
|
-
|
-
|
169.54%
|
26.53%
|
-22.82%
|
76.38%
|
18.22%
|
12.26%
|
Announcement Date
|
2/7/20
|
4/24/20
|
7/23/20
|
10/22/20
|
2/5/21
|
4/29/21
|
7/27/21
|
10/27/21
|
2/10/22
|
4/29/22
|
7/28/22
|
10/27/22
|
2/8/23
|
4/28/23
|
7/27/23
|
10/26/23
|
2/8/24
|
4/25/24
|
7/25/24
|
10/24/24
|
2/13/25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-191
|
-265
|
41
|
1,344
|
2,488
|
4,192
|
4,157
|
3,919
|
Change
|
-
|
-238.74%
|
-84.53%
|
3,178.05%
|
85.12%
|
68.49%
|
3.56%
|
-5.73%
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
2/13/25
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
567
|
972
|
977
|
1,743
|
1,607
|
1,552
|
1,192
|
1,116
|
Change
|
-
|
71.43%
|
0.51%
|
78.4%
|
-7.8%
|
-3.42%
|
-22.24%
|
-6.35%
|
Free Cash Flow (FCF)
1 |
889
|
1,295
|
1,017
|
-546
|
849
|
-369
|
209.8
|
611.8
|
Change
|
-
|
45.67%
|
-21.47%
|
-153.69%
|
-255.49%
|
-143.46%
|
-136.88%
|
191.66%
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
2/13/25
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Profitability
| | | | | | | | |
---|
EBITDA Margin (%)
|
15.56%
|
17.84%
|
12.67%
|
13.76%
|
15.08%
|
6.07%
|
7.46%
|
9.78%
|
EBIT Margin (%)
|
12.39%
|
12.05%
|
8.86%
|
11.28%
|
11.31%
|
1.32%
|
3.48%
|
5.88%
|
EBT Margin (%)
|
13.05%
|
6.69%
|
12.95%
|
8.87%
|
6.96%
|
-0.55%
|
2.05%
|
4.57%
|
Net margin (%)
|
11.29%
|
6.06%
|
11.69%
|
7.34%
|
6.25%
|
-0.46%
|
2.38%
|
4.04%
|
FCF margin (%)
|
5.61%
|
11.02%
|
6.71%
|
-2.12%
|
3.7%
|
-1.79%
|
0.97%
|
2.78%
|
FCF / Net Income (%)
|
49.69%
|
181.88%
|
57.43%
|
-28.92%
|
59.25%
|
388.42%
|
40.67%
|
68.84%
|
Profitability
| | | | | | | | |
---|
ROA
|
17.36%
|
7.26%
|
15.93%
|
13.81%
|
9.28%
|
-0.6%
|
6.84%
|
6.18%
|
ROE
|
29.66%
|
20.75%
|
28.5%
|
25.1%
|
17.9%
|
1.65%
|
6.95%
|
11.43%
|
Financial Health
| | | | | | | | |
---|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.02x
|
0.38x
|
0.72x
|
3.35x
|
2.58x
|
1.82x
|
Debt / Free cash flow
|
-
|
-
|
0.04x
|
-2.46x
|
2.93x
|
-11.36x
|
19.82x
|
6.41x
|
Capital Intensity
| | | | | | | | |
---|
CAPEX / Current Assets (%)
|
3.58%
|
8.27%
|
6.45%
|
6.78%
|
7.01%
|
7.52%
|
5.51%
|
5.08%
|
CAPEX / EBITDA (%)
|
23.01%
|
46.37%
|
50.89%
|
49.28%
|
46.47%
|
123.96%
|
73.87%
|
51.95%
|
CAPEX / FCF (%)
|
63.78%
|
75.06%
|
96.07%
|
-319.23%
|
189.28%
|
-420.6%
|
568.34%
|
182.49%
|
Items per share
| | | | | | | | |
---|
Cash flow per share
1 |
1.9
|
2.68
|
2.59
|
1.56
|
2.852
|
1.54
|
1.73
|
2.153
|
Change
|
-
|
41.05%
|
-3.36%
|
-39.78%
|
82.86%
|
-46.01%
|
-2.87%
|
24.43%
|
Dividend per Share
1 |
1.02
|
0.8
|
0.82
|
1.52
|
1.2
|
0.2
|
0.318
|
0.5606
|
Change
|
-
|
-21.57%
|
2.5%
|
85.37%
|
-21.05%
|
-83.33%
|
-48.85%
|
76.29%
|
Book Value Per Share
1 |
7.71
|
7.72
|
9.09
|
10.83
|
11.02
|
9.65
|
10.18
|
10.7
|
Change
|
-
|
0.13%
|
17.75%
|
19.14%
|
1.75%
|
-12.43%
|
4%
|
5.11%
|
EPS
1 |
2.33
|
0.93
|
2.3
|
2.46
|
1.87
|
-0.12
|
0.48
|
1.114
|
Change
|
-
|
-60.09%
|
147.31%
|
6.96%
|
-23.98%
|
-106.42%
|
453.89%
|
132.15%
|
Nbr of stocks (in thousands)
|
767,684
|
767,837
|
767,969
|
768,083
|
768,200
|
768,216
|
768,216
|
768,216
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
2/13/25
|
-
|
-
|
| 2024 | 2025 * |
---|
P/E ratio |
-101x |
21.8x |
---|
PBR |
1.26x |
1.03x |
---|
EV / Sales |
0.65x |
0.56x |
---|
Yield |
1.65% |
3.04% |
---|
Last Close Price 10.47EUR Average target price 15.90EUR Spread / Average Target +51.86% Consensus
|