YIT OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.83 EUR | +3.68% |
|
+2.58% | -7.81% |
| Apr. 25 | YIT Oyj to Build A Modern Farm Complex for Agrokoncernas Group in Lithuania | CI |
| Mar. 27 | Transcript : YIT Oyj - Special Call |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,244 | 1,031 | 902.1 | 515.4 | 416 | 421.8 | - | - |
| Enterprise Value (EV) 1 | 2,107 | 1,659 | 1,205 | 1,084 | 1,286 | 1,036 | 948.2 | 913.5 |
| P/E ratio | 85.1 x | 37.9 x | - | -1.35 x | 199 x | -15.5 x | 31 x | 9.69 x |
| Yield | 4.7% | 2.84% | 3.71% | 7.32% | - | - | - | 3.69% |
| Capitalization / Revenue | 0.37 x | 0.34 x | 0.32 x | 0.21 x | 0.19 x | 0.21 x | 0.21 x | 0.19 x |
| EV / Revenue | 0.62 x | 0.54 x | 0.42 x | 0.45 x | 0.59 x | 0.52 x | 0.47 x | 0.4 x |
| EV / EBITDA | 9.43 x | 11.6 x | 8.14 x | 8.03 x | 18.9 x | 14.7 x | 10.6 x | 7.61 x |
| EV / FCF | 41.8 x | 72.1 x | 4.96 x | -3.64 x | -8.99 x | 5.18 x | 7.15 x | 11.3 x |
| FCF Yield | 2.39% | 1.39% | 20.2% | -27.5% | -11.1% | 19.3% | 14% | 8.85% |
| Price to Book | 1.17 x | 1.12 x | 0.99 x | 0.58 x | 0.49 x | 0.52 x | 0.51 x | 0.5 x |
| Nbr of stocks (in thousands) | 208,768 | 209,084 | 209,119 | 209,511 | 209,548 | 230,508 | - | - |
| Reference price 2 | 5.960 | 4.932 | 4.314 | 2.460 | 1.985 | 1.830 | 1.830 | 1.830 |
| Announcement Date | 2/7/20 | 2/3/21 | 2/4/22 | 2/10/23 | 2/9/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,392 | 3,069 | 2,856 | 2,403 | 2,163 | 1,991 | 2,012 | 2,272 |
| EBITDA 1 | 223.5 | 143 | 148 | 135 | 68 | 70.63 | 89.25 | 120 |
| EBIT 1 | 165.5 | 85 | 114 | 110 | 41 | 44.85 | 66.74 | 96.48 |
| Operating Margin | 4.88% | 2.77% | 3.99% | 4.58% | 1.9% | 2.25% | 3.32% | 4.25% |
| Earnings before Tax (EBT) 1 | 40.4 | -6 | 35 | 74 | -5 | -33.11 | 23.64 | 62.9 |
| Net income 1 | 14.7 | 26 | 4 | -375 | 3 | -24.8 | 12.24 | 36.06 |
| Net margin | 0.43% | 0.85% | 0.14% | -15.61% | 0.14% | -1.25% | 0.61% | 1.59% |
| EPS 2 | 0.0700 | 0.1300 | - | -1.820 | 0.0100 | -0.1184 | 0.0590 | 0.1888 |
| Free Cash Flow 1 | 50.4 | 23 | 243 | -298 | -143 | 200 | 132.7 | 80.83 |
| FCF margin | 1.49% | 0.75% | 8.51% | -12.4% | -6.61% | 10.04% | 6.59% | 3.56% |
| FCF Conversion (EBITDA) | 22.55% | 16.08% | 164.19% | - | - | 283.15% | 148.65% | 67.36% |
| FCF Conversion (Net income) | 342.86% | 88.46% | 6,075% | - | - | - | 1,083.84% | 224.17% |
| Dividend per Share 2 | 0.2800 | 0.1400 | 0.1600 | 0.1800 | - | - | - | 0.0675 |
| Announcement Date | 2/7/20 | 2/3/21 | 2/4/22 | 2/10/23 | 2/9/24 | - | - | - |
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 | 587 | 929 | 518 | 545 | 560 | 779 | 455 | 558 | 553 | 597 | 408.2 | 500 | 514.2 | 588 | 456 |
| EBITDA 1 | 26 | 53 | 29 | 32 | 32 | 49 | 3 | 22 | 22 | 20 | 15.73 | 2.795 | 12.42 | 26.15 | 20 |
| EBIT 1 | 18 | 45 | 22 | 25 | 21 | 42 | -4 | 14 | 16 | 13 | 1.062 | 3.863 | 13.93 | 25.1 | 13 |
| Operating Margin | 3.07% | 4.84% | 4.25% | 4.59% | 3.75% | 5.39% | -0.88% | 2.51% | 2.89% | 2.18% | 0.26% | 0.77% | 2.71% | 4.27% | 2.85% |
| Earnings before Tax (EBT) 1 | -1 | 13 | 14 | 14 | 11 | 35 | -19 | -1 | 1 | 13 | -13 | -17.5 | -1 | 12 | -2 |
| Net income 1 | -3 | -8 | -133 | -277 | 7 | 28 | -14 | -1 | 1 | 17 | -7 | -14.5 | -1 | 9 | -2 |
| Net margin | -0.51% | -0.86% | -25.68% | -50.83% | 1.25% | 3.59% | -3.08% | -0.18% | 0.18% | 2.85% | -1.71% | -2.9% | -0.19% | 1.53% | -0.44% |
| EPS 2 | -0.0200 | -0.0400 | -0.6400 | -1.330 | 0.0300 | 0.1300 | -0.0700 | -0.0100 | - | 0.0800 | -0.0315 | -0.0533 | -0.0133 | 0.0100 | -0.0100 |
| Dividend per Share 2 | 0.1400 | 0.2000 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/29/21 | 2/4/22 | 4/29/22 | 7/28/22 | 10/27/22 | 2/10/23 | 5/3/23 | 8/1/23 | 11/1/23 | 2/9/24 | - | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 862 | 628 | 303 | 569 | 870 | 615 | 526 | 492 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.858 x | 4.392 x | 2.047 x | 4.215 x | 12.79 x | 8.7 x | 5.898 x | 4.097 x |
| Free Cash Flow 1 | 50.4 | 23 | 243 | -298 | -143 | 200 | 133 | 80.8 |
| ROE (net income / shareholders' equity) | 1.39% | -0.91% | 0.76% | 7.36% | -0.81% | -1.05% | 1.83% | 3.54% |
| ROA (Net income/ Total Assets) | 0.41% | -0.26% | 0.23% | 2.39% | -0.2% | -1.08% | 0.22% | 1% |
| Assets 1 | 3,599 | -9,946 | 1,758 | -15,683 | -1,500 | 2,305 | 5,667 | 3,606 |
| Book Value Per Share 2 | 5.080 | 4.390 | 4.380 | 4.210 | 4.030 | 3.510 | 3.580 | 3.650 |
| Cash Flow per Share 2 | 0.4200 | 0.2700 | 1.350 | -1.330 | -0.4600 | 1.060 | 0.6200 | 0.2000 |
| Capex 1 | 37.9 | 31 | 32 | 19 | 4 | 26 | 27 | 27 |
| Capex / Sales | 1.12% | 1.01% | 1.12% | 0.79% | 0.18% | 1.31% | 1.34% | 1.19% |
| Announcement Date | 2/7/20 | 2/3/21 | 2/4/22 | 2/10/23 | 2/9/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
5
Last Close Price
1.83
EUR
Average target price
1.65
EUR
Spread / Average Target
-9.84%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -7.81% | 450M | |
| +2.70% | 3.26B | |
| +10.31% | 1.41B | |
| +38.08% | 1.04B | |
| +3.93% | 783M | |
| +14.15% | 725M | |
| +2.23% | 647M | |
| -0.50% | 660M | |
| +8.93% | 651M | |
| +24.19% | 497M |
- Stock Market
- Equities
- YIT Stock
- Financials YIT Oyj
