Market Closed -
Nasdaq Helsinki
11:29:45 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
17.4
EUR
|
+11.40%
|
|
+14.29%
|
+32.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,828
|
4,823
|
7,293
|
4,642
|
7,731
|
10,250
|
-
|
-
|
Enterprise Value (EV)
1 |
6,554
|
5,217
|
7,297
|
5,123
|
7,770
|
10,460
|
10,063
|
9,751
|
P/E ratio
|
26.6
x
|
35.4
x
|
37.5
x
|
-71.5
x
|
29.8
x
|
22.7
x
|
19.9
x
|
17.9
x
|
Yield
|
4.87%
|
2.45%
|
1.94%
|
3.3%
|
2.44%
|
2.32%
|
2.64%
|
2.86%
|
Capitalization / Revenue
|
1.13
x
|
1.05
x
|
1.53
x
|
0.79
x
|
1.29
x
|
1.53
x
|
1.4
x
|
1.31
x
|
EV / Revenue
|
1.27
x
|
1.13
x
|
1.53
x
|
0.88
x
|
1.29
x
|
1.56
x
|
1.38
x
|
1.25
x
|
EV / EBITDA
|
10.3
x
|
11.6
x
|
14.1
x
|
8.71
x
|
11.3
x
|
12.1
x
|
10.9
x
|
9.79
x
|
EV / FCF
|
56.5
x
|
9.33
x
|
12.4
x
|
-23
x
|
11.5
x
|
31.3
x
|
25.3
x
|
20.5
x
|
FCF Yield
|
1.77%
|
10.7%
|
8.07%
|
-4.35%
|
8.66%
|
3.2%
|
3.96%
|
4.87%
|
Price to Book
|
2.43
x
|
2.21
x
|
3.15
x
|
2.17
x
|
3.47
x
|
4.09
x
|
3.64
x
|
3.2
x
|
Nbr of stocks (in thousands)
|
591,723
|
591,723
|
590,023
|
590,023
|
589,023
|
589,081
|
-
|
-
|
Reference price
2 |
9.850
|
8.150
|
12.36
|
7.868
|
13.12
|
17.40
|
17.40
|
17.40
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/28/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,170
|
4,604
|
4,778
|
5,842
|
6,015
|
6,709
|
7,312
|
7,829
|
EBITDA
1 |
637
|
449
|
519
|
588
|
690
|
866.3
|
919.2
|
995.7
|
EBIT
1 |
457
|
275
|
357
|
325
|
497
|
704.3
|
741.8
|
808.2
|
Operating Margin
|
8.84%
|
5.97%
|
7.47%
|
5.56%
|
8.26%
|
10.5%
|
10.15%
|
10.32%
|
Earnings before Tax (EBT)
1 |
315
|
191
|
296
|
-32
|
364
|
635.2
|
737.8
|
833.7
|
Net income
1 |
217
|
134
|
194
|
-65
|
258
|
455.1
|
529.5
|
598.6
|
Net margin
|
4.2%
|
2.91%
|
4.06%
|
-1.11%
|
4.29%
|
6.78%
|
7.24%
|
7.65%
|
EPS
2 |
0.3700
|
0.2300
|
0.3300
|
-0.1100
|
0.4400
|
0.7665
|
0.8730
|
0.9730
|
Free Cash Flow
1 |
116
|
559
|
589
|
-223
|
673
|
334.4
|
398.4
|
475.2
|
FCF margin
|
2.24%
|
12.14%
|
12.33%
|
-3.82%
|
11.19%
|
4.98%
|
5.45%
|
6.07%
|
FCF Conversion (EBITDA)
|
18.21%
|
124.5%
|
113.49%
|
-
|
97.54%
|
38.6%
|
43.34%
|
47.72%
|
FCF Conversion (Net income)
|
53.46%
|
417.16%
|
303.61%
|
-
|
260.85%
|
73.47%
|
75.24%
|
79.39%
|
Dividend per Share
2 |
0.4800
|
0.2000
|
0.2400
|
0.2600
|
0.3200
|
0.4033
|
0.4596
|
0.4973
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/28/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
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 |
1,597
|
1,231
|
1,407
|
1,433
|
1,770
|
1,465
|
1,454
|
1,452
|
1,644
|
1,321
|
1,632
|
1,641
|
1,883
|
1,564
|
1,682
|
EBITDA
1 |
198
|
187
|
119
|
133
|
149
|
121
|
189
|
159
|
222
|
167
|
197.4
|
196.4
|
273.4
|
181
|
218
|
EBIT
1 |
158
|
65
|
85
|
82
|
93
|
88
|
108
|
125
|
177
|
132
|
158.3
|
155.1
|
228.4
|
-
|
-
|
Operating Margin
|
9.89%
|
5.28%
|
6.04%
|
5.72%
|
5.25%
|
6.01%
|
7.43%
|
8.61%
|
10.77%
|
9.99%
|
9.7%
|
9.45%
|
12.13%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
134
|
-147
|
72
|
7
|
35
|
84
|
53
|
107
|
120
|
118
|
152.1
|
150.2
|
224.5
|
145.4
|
183.2
|
Net income
1 |
84
|
-143
|
51
|
-1
|
28
|
55
|
27
|
81
|
94
|
85
|
109.7
|
109.9
|
157.1
|
109
|
137.7
|
Net margin
|
5.26%
|
-11.62%
|
3.62%
|
-0.07%
|
1.58%
|
3.75%
|
1.86%
|
5.58%
|
5.72%
|
6.43%
|
6.72%
|
6.7%
|
8.34%
|
6.97%
|
8.19%
|
EPS
2 |
0.1400
|
-0.2400
|
0.0900
|
-
|
0.0500
|
0.0900
|
0.0500
|
0.1400
|
0.1600
|
0.1400
|
0.1847
|
0.1930
|
0.2660
|
0.1838
|
0.2353
|
Dividend per Share
2 |
0.1400
|
-
|
-
|
-
|
0.2600
|
0.1300
|
-
|
-
|
0.1900
|
-
|
-
|
-
|
0.4000
|
-
|
-
|
Announcement Date
|
1/28/22
|
4/28/22
|
7/21/22
|
10/25/22
|
1/31/23
|
4/25/23
|
7/21/23
|
10/31/23
|
1/31/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
726
|
394
|
4
|
481
|
39
|
210
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
187
|
499
|
Leverage (Debt/EBITDA)
|
1.14
x
|
0.8775
x
|
0.007707
x
|
0.818
x
|
0.0565
x
|
0.2422
x
|
-
|
-
|
Free Cash Flow
1 |
116
|
559
|
589
|
-223
|
673
|
334
|
398
|
475
|
ROE (net income / shareholders' equity)
|
9%
|
5.8%
|
8.6%
|
-2.6%
|
12.3%
|
18.8%
|
19.4%
|
19.8%
|
ROA (Net income/ Total Assets)
|
3.48%
|
2.12%
|
3.04%
|
-0.99%
|
3.85%
|
5.97%
|
6.41%
|
6.83%
|
Assets
1 |
6,228
|
6,315
|
6,378
|
6,565
|
6,705
|
7,627
|
8,260
|
8,759
|
Book Value Per Share
2 |
4.050
|
3.680
|
3.920
|
3.620
|
3.780
|
4.250
|
4.780
|
5.440
|
Cash Flow per Share
2 |
0.4000
|
1.170
|
1.240
|
-0.1100
|
1.390
|
0.7500
|
1.140
|
1.230
|
Capex
1 |
116
|
122
|
142
|
161
|
149
|
177
|
181
|
194
|
Capex / Sales
|
2.24%
|
2.65%
|
2.97%
|
2.76%
|
2.48%
|
2.65%
|
2.47%
|
2.48%
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/28/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
17.4
EUR Average target price
14.37
EUR Spread / Average Target -17.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.57% | 10.94B | | +11.73% | 82.35B | | +20.17% | 71.09B | | +20.89% | 37.72B | | +15.77% | 32.01B | | +9.19% | 27.2B | | +3.18% | 26.74B | | +4.22% | 26B | | +16.93% | 25.5B | | +17.14% | 24.76B |
Other Industrial Machinery & Equipment
|