Market Closed -
Nasdaq Helsinki
11:29:32 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
6.79
EUR
|
+3.03%
|
|
+0.15%
|
-2.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,540
|
2,240
|
2,219
|
1,602
|
1,135
|
1,110
|
-
|
-
|
Enterprise Value (EV)
1 |
2,334
|
2,901
|
2,835
|
2,426
|
1,774
|
1,842
|
1,824
|
1,771
|
P/E ratio
|
135
x
|
9.1
x
|
22.3
x
|
20.9
x
|
-232
x
|
28
x
|
15.6
x
|
9.8
x
|
Yield
|
5.29%
|
3.78%
|
3.96%
|
3.77%
|
5.32%
|
5.65%
|
5.63%
|
6.33%
|
Capitalization / Revenue
|
1.69
x
|
2.11
x
|
1.77
x
|
1.23
x
|
0.81
x
|
0.84
x
|
0.83
x
|
0.79
x
|
EV / Revenue
|
2.56
x
|
2.73
x
|
2.27
x
|
1.87
x
|
1.27
x
|
1.39
x
|
1.37
x
|
1.27
x
|
EV / EBITDA
|
9.24
x
|
6.5
x
|
7.85
x
|
6.83
x
|
4.95
x
|
5.31
x
|
4.91
x
|
4.22
x
|
EV / FCF
|
17.8
x
|
30.6
x
|
20.3
x
|
21.7
x
|
16.9
x
|
17.3
x
|
12.5
x
|
9.84
x
|
FCF Yield
|
5.62%
|
3.27%
|
4.93%
|
4.6%
|
5.92%
|
5.79%
|
7.97%
|
10.2%
|
Price to Book
|
2.91
x
|
3.25
x
|
3.11
x
|
2.31
x
|
1.42
x
|
1.51
x
|
1.51
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
163,017
|
163,037
|
162,886
|
163,178
|
163,268
|
163,482
|
-
|
-
|
Reference price
2 |
9.445
|
13.74
|
13.62
|
9.820
|
6.950
|
6.790
|
6.790
|
6.790
|
Announcement Date
|
2/7/20
|
2/10/21
|
2/11/22
|
2/10/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
913.3
|
1,062
|
1,252
|
1,298
|
1,393
|
1,323
|
1,334
|
1,399
|
EBITDA
1 |
252.6
|
446.4
|
361
|
355.4
|
358.3
|
347
|
371.6
|
419.7
|
EBIT
1 |
135.2
|
156.5
|
197.2
|
189.3
|
175.4
|
172.5
|
185.3
|
224.7
|
Operating Margin
|
14.8%
|
14.74%
|
15.76%
|
14.58%
|
12.59%
|
13.04%
|
13.89%
|
16.06%
|
Earnings before Tax (EBT)
1 |
80.3
|
261
|
133.8
|
99.2
|
20.6
|
65.06
|
105.1
|
151.9
|
Net income
1 |
13.3
|
246.7
|
100.2
|
76.2
|
3.3
|
43.13
|
73.91
|
113.6
|
Net margin
|
1.46%
|
23.24%
|
8.01%
|
5.87%
|
0.24%
|
3.26%
|
5.54%
|
8.12%
|
EPS
2 |
0.0700
|
1.510
|
0.6100
|
0.4700
|
-0.0300
|
0.2421
|
0.4356
|
0.6930
|
Free Cash Flow
1 |
131.3
|
94.9
|
139.7
|
111.7
|
105.1
|
106.7
|
145.3
|
180
|
FCF margin
|
14.38%
|
8.94%
|
11.16%
|
8.6%
|
7.55%
|
8.06%
|
10.89%
|
12.87%
|
FCF Conversion (EBITDA)
|
51.98%
|
21.26%
|
38.7%
|
31.43%
|
29.33%
|
30.74%
|
39.11%
|
42.89%
|
FCF Conversion (Net income)
|
987.22%
|
38.47%
|
139.42%
|
146.59%
|
3,184.85%
|
247.33%
|
196.64%
|
158.48%
|
Dividend per Share
2 |
0.5000
|
0.5200
|
0.5400
|
0.3700
|
0.3700
|
0.3833
|
0.3825
|
0.4300
|
Announcement Date
|
2/7/20
|
2/10/21
|
2/11/22
|
2/10/23
|
2/7/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
486.3
|
252.4
|
210.6
|
313.2
|
514.9
|
259.5
|
217.8
|
341.3
|
580.3
|
253.4
|
208.8
|
326.5
|
536
|
248.5
|
EBITDA
1 |
184.5
|
42.1
|
28.8
|
92.9
|
188.4
|
45.3
|
11.7
|
97.9
|
220.9
|
27.8
|
8.8
|
93
|
213
|
26.4
|
EBIT
1 |
147.4
|
-5.2
|
-10.4
|
53.6
|
148.4
|
-2.3
|
-30.7
|
53.7
|
179.4
|
-27
|
-28
|
54
|
168
|
-21.7
|
Operating Margin
|
30.31%
|
-2.06%
|
-4.94%
|
17.11%
|
28.82%
|
-0.89%
|
-14.1%
|
15.73%
|
30.92%
|
-10.66%
|
-13.41%
|
16.54%
|
31.34%
|
-8.73%
|
Earnings before Tax (EBT)
1 |
129.9
|
-17.1
|
-25.2
|
38.6
|
112.6
|
-26.8
|
-50.6
|
-8.7
|
138
|
-58.1
|
-53.55
|
24.6
|
139.6
|
-47.85
|
Net income
1 |
102.4
|
-14.6
|
-18.5
|
30.7
|
85.4
|
-21.4
|
-40
|
-11.4
|
99.7
|
-44.7
|
-43.2
|
18.1
|
107.6
|
-44.55
|
Net margin
|
21.06%
|
-5.78%
|
-8.78%
|
9.8%
|
16.59%
|
-8.25%
|
-18.37%
|
-3.34%
|
17.18%
|
-17.64%
|
-20.69%
|
5.54%
|
20.08%
|
-17.93%
|
EPS
2 |
0.6300
|
-0.0900
|
-0.1100
|
0.1900
|
0.5200
|
-0.1300
|
-0.2500
|
-0.0800
|
0.5900
|
-0.2900
|
-0.2650
|
0.1100
|
0.6550
|
-0.2750
|
Dividend per Share
|
-
|
0.5400
|
-
|
0.2700
|
-
|
0.3700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/27/21
|
2/11/22
|
4/29/22
|
7/27/22
|
10/27/22
|
2/10/23
|
5/4/23
|
7/26/23
|
10/26/23
|
2/7/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
795
|
661
|
616
|
823
|
640
|
732
|
714
|
661
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.146
x
|
1.48
x
|
1.707
x
|
2.317
x
|
1.785
x
|
2.109
x
|
1.921
x
|
1.574
x
|
Free Cash Flow
1 |
131
|
94.9
|
140
|
112
|
105
|
107
|
145
|
180
|
ROE (net income / shareholders' equity)
|
23%
|
40.5%
|
14.7%
|
10.8%
|
0.44%
|
7.15%
|
10.1%
|
15.5%
|
ROA (Net income/ Total Assets)
|
0.76%
|
12.2%
|
5.03%
|
3.78%
|
0.16%
|
2.02%
|
3.71%
|
6.26%
|
Assets
1 |
1,759
|
2,023
|
1,990
|
2,018
|
2,070
|
2,133
|
1,993
|
1,816
|
Book Value Per Share
2 |
3.250
|
4.230
|
4.380
|
4.260
|
4.880
|
4.490
|
4.480
|
4.630
|
Cash Flow per Share
2 |
1.000
|
0.8400
|
1.110
|
1.010
|
0.9100
|
2.000
|
2.100
|
2.300
|
Capex
1 |
31.7
|
42.5
|
41.7
|
52.9
|
43.1
|
173
|
179
|
179
|
Capex / Sales
|
3.47%
|
4%
|
3.33%
|
4.07%
|
3.09%
|
13.08%
|
13.38%
|
12.76%
|
Announcement Date
|
2/7/20
|
2/10/21
|
2/11/22
|
2/10/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
6.79
EUR Average target price
8
EUR Spread / Average Target +17.82% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.30% | 1.19B | | +2.36% | 8.29B | | +9.50% | 6.43B | | +38.74% | 5.07B | | +14.98% | 3.56B | | +8.71% | 3B | | +21.44% | 3.06B | | -1.11% | 2.42B | | +7.85% | 1.71B | | +17.55% | 1.64B |
Other Consumer Publishing
|