Market Closed -
Nasdaq Helsinki
16:29:31 23/05/2024 BST
|
5-day change
|
1st Jan Change
|
6.2
EUR
|
-6.06%
|
|
+1.97%
|
+3.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
450.3
|
407.7
|
633.1
|
517.4
|
653.8
|
705.3
|
-
|
-
|
Enterprise Value (EV)
2 |
656.1
|
550.2
|
783.5
|
594.3
|
653.8
|
897.9
|
870.9
|
795.4
|
P/E ratio
|
-
|
-
|
-
|
-2.59
x
|
-10
x
|
23.8
x
|
17
x
|
19.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
77.6
x
|
31.1
x
|
127
x
|
3.44
x
|
2.9
x
|
2.04
x
|
1.94
x
|
1.93
x
|
EV / Revenue
|
113
x
|
42
x
|
157
x
|
3.95
x
|
2.9
x
|
2.6
x
|
2.39
x
|
2.18
x
|
EV / EBITDA
|
-13.4
x
|
-5.09
x
|
-6.63
x
|
-8.33
x
|
-81.6
x
|
10.2
x
|
9.62
x
|
9.26
x
|
EV / FCF
|
-4.08
x
|
-5.32
x
|
-4.64
x
|
-6.67
x
|
-
|
87
x
|
34.8
x
|
14.1
x
|
FCF Yield
|
-24.5%
|
-18.8%
|
-21.5%
|
-15%
|
-
|
1.15%
|
2.87%
|
7.07%
|
Price to Book
|
-
|
-
|
-
|
1.29
x
|
-
|
1.74
x
|
1.63
x
|
1.59
x
|
Nbr of stocks (in thousands)
|
1,999
|
3,283
|
5,645
|
9,288
|
9,787
|
9,787
|
-
|
-
|
Reference price
3 |
21.52
|
12.32
|
10.96
|
5.000
|
6.000
|
6.200
|
6.200
|
6.200
|
Announcement Date
|
13/02/20
|
18/02/21
|
25/02/22
|
15/02/23
|
26/03/24
|
-
|
-
|
-
|
1EUR in Million2SEK in Million3EUR Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5.8
|
13.11
|
5
|
150.4
|
225.6
|
345.1
|
364.1
|
365.1
|
EBITDA
1 |
-48.8
|
-108
|
-118.2
|
-71.31
|
-8.017
|
88.27
|
90.5
|
85.86
|
EBIT
1 |
-52.5
|
-184.7
|
-255.1
|
-172.7
|
-34.36
|
63.05
|
70.01
|
64.8
|
Operating Margin
|
-905.17%
|
-1,408.96%
|
-5,102%
|
-114.81%
|
-15.23%
|
18.27%
|
19.23%
|
17.75%
|
Earnings before Tax (EBT)
1 |
-76.79
|
-197
|
-271.1
|
-199.5
|
-60.7
|
32.1
|
42.71
|
38.06
|
Net income
1 |
-76.7
|
-196.9
|
-271.1
|
-199.5
|
-60.7
|
29.81
|
40.99
|
35.77
|
Net margin
|
-1,322.41%
|
-1,501.63%
|
-5,422%
|
-132.59%
|
-26.9%
|
8.64%
|
11.26%
|
9.8%
|
EPS
2 |
-
|
-
|
-
|
-1.930
|
-0.6000
|
0.2600
|
0.3650
|
0.3200
|
Free Cash Flow
1 |
-161
|
-103.5
|
-168.8
|
-89.14
|
-
|
10.32
|
25.01
|
56.25
|
FCF margin
|
-2,775.79%
|
-789.25%
|
-3,376.22%
|
-59.26%
|
-
|
2.99%
|
6.87%
|
15.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
11.69%
|
27.63%
|
65.51%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
34.61%
|
61%
|
157.26%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
18/02/21
|
25/02/22
|
15/02/23
|
26/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
10.5
|
2.61
|
0.1
|
1.7
|
3.2
|
4.9
|
59.08
|
43.34
|
88.03
|
127
|
103.1
|
159.3
|
185.7
|
EBITDA
1 |
-45.3
|
-62.7
|
-40.3
|
-36.3
|
-41.6
|
-77.9
|
-38.03
|
-16.16
|
-33.43
|
4.748
|
-12.6
|
36.68
|
52.73
|
EBIT
1 |
-56.9
|
-127.8
|
-95.5
|
-38.2
|
-121.4
|
-159.6
|
-107.1
|
-59.61
|
-60.17
|
-27.3
|
-8.017
|
22.93
|
41.27
|
Operating Margin
|
-541.9%
|
-4,897.13%
|
-95,500%
|
-2,247.06%
|
-3,793.75%
|
-3,257.14%
|
-181.24%
|
-137.53%
|
-68.35%
|
-21.5%
|
-7.78%
|
14.39%
|
22.22%
|
Earnings before Tax (EBT)
1 |
-
|
-128.9
|
-120.8
|
-25.99
|
-124.3
|
-150.3
|
-51.83
|
-73.21
|
-82.46
|
-39.17
|
-22.9
|
6.878
|
25.22
|
Net income
1 |
-
|
-128.9
|
-120.8
|
-25.99
|
-124.3
|
-150.3
|
-51.83
|
-73.21
|
-82.46
|
-39.17
|
-22.9
|
5.732
|
22.93
|
Net margin
|
-
|
-4,938.85%
|
-120,800%
|
-1,528.94%
|
-3,884.38%
|
-3,067.35%
|
-87.72%
|
-168.89%
|
-93.67%
|
-30.84%
|
-22.22%
|
3.6%
|
12.35%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.5200
|
-0.7900
|
-0.3500
|
-0.2500
|
0.0600
|
0.2100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/08/20
|
18/02/21
|
19/08/21
|
11/11/21
|
25/02/22
|
25/02/22
|
18/08/22
|
15/02/23
|
15/02/23
|
17/08/23
|
26/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
206
|
143
|
150
|
76.9
|
-
|
193
|
166
|
90.1
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-4.218
x
|
-1.32
x
|
-1.272
x
|
-1.078
x
|
-
|
2.182
x
|
1.83
x
|
1.049
x
|
Free Cash Flow
1 |
-161
|
-103
|
-169
|
-89.1
|
-
|
10.3
|
25
|
56.2
|
ROE (net income / shareholders' equity)
|
-25.1%
|
-46.6%
|
-84.6%
|
-54.1%
|
-
|
7.7%
|
9.95%
|
8.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
3.870
|
-
|
3.560
|
3.810
|
3.910
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-0.4400
|
-
|
0.7800
|
0.7000
|
0.3200
|
Capex
1 |
82.1
|
26.6
|
50
|
43.5
|
-
|
80.2
|
54.3
|
-
|
Capex / Sales
|
1,414.74%
|
202.65%
|
999.66%
|
28.89%
|
-
|
23.26%
|
14.9%
|
-
|
Announcement Date
|
13/02/20
|
18/02/21
|
25/02/22
|
15/02/23
|
26/03/24
|
-
|
-
|
-
|
Average target price
6.1
EUR Spread / Average Target -1.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.33% | 69.99M | | -0.39% | 48.85B | | +22.73% | 33.89B | | -2.72% | 30.38B | | +16.98% | 25.69B | | +4.03% | 11.2B | | +26.70% | 10.31B | | +35.04% | 9.73B | | -.--% | 8.79B | | +6.38% | 8.57B |
Gold Mining
|