Market Closed -
Nasdaq Helsinki
16:29:54 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
74.3
EUR
|
+0.75%
|
|
+1.36%
|
+15.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
499.6
|
1,400
|
3,317
|
1,127
|
1,638
|
1,887
|
-
|
-
|
Enterprise Value (EV)
1 |
491.8
|
1,381
|
3,317
|
1,146
|
1,625
|
1,830
|
1,783
|
1,720
|
P/E ratio
|
-2,100
x
|
109
x
|
152
x
|
32.7
x
|
46.4
x
|
38
x
|
30.5
x
|
23.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.56
x
|
17.6
x
|
27.4
x
|
7.25
x
|
9.06
x
|
8.61
x
|
7.05
x
|
5.93
x
|
EV / Revenue
|
8.42
x
|
17.4
x
|
27.4
x
|
7.38
x
|
8.99
x
|
8.35
x
|
6.66
x
|
5.41
x
|
EV / EBITDA
|
176
x
|
71
x
|
99.5
x
|
25.3
x
|
27.8
x
|
24.8
x
|
19.6
x
|
15
x
|
EV / FCF
|
87.1
x
|
114
x
|
-370
x
|
-225
x
|
41.4
x
|
38.9
x
|
31
x
|
22.1
x
|
FCF Yield
|
1.15%
|
0.88%
|
-0.27%
|
-0.44%
|
2.41%
|
2.57%
|
3.22%
|
4.52%
|
Price to Book
|
29.4
x
|
46.7
x
|
64.2
x
|
13.1
x
|
13.4
x
|
11
x
|
8.02
x
|
5.93
x
|
Nbr of stocks (in thousands)
|
23,792
|
24,306
|
24,831
|
25,319
|
25,391
|
25,391
|
-
|
-
|
Reference price
2 |
21.00
|
57.60
|
133.6
|
44.50
|
64.50
|
74.30
|
74.30
|
74.30
|
Announcement Date
|
14/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
58.37
|
79.46
|
121.1
|
155.3
|
180.7
|
219.1
|
267.6
|
318.1
|
EBITDA
1 |
2.791
|
19.45
|
33.33
|
45.25
|
58.54
|
73.68
|
91.08
|
114.6
|
EBIT
1 |
0.219
|
17.02
|
28.81
|
36.87
|
47.35
|
62.61
|
79.46
|
102.6
|
Operating Margin
|
0.38%
|
21.42%
|
23.78%
|
23.74%
|
26.2%
|
28.57%
|
29.69%
|
32.24%
|
Earnings before Tax (EBT)
1 |
0.117
|
16.36
|
29.28
|
37.65
|
44.82
|
63.27
|
79.65
|
102.9
|
Net income
1 |
-0.352
|
12.83
|
22.41
|
34.3
|
35.46
|
49.59
|
61.9
|
80.11
|
Net margin
|
-0.6%
|
16.14%
|
18.5%
|
22.08%
|
19.62%
|
22.63%
|
23.13%
|
25.19%
|
EPS
2 |
-0.0100
|
0.5300
|
0.8800
|
1.360
|
1.390
|
1.954
|
2.438
|
3.155
|
Free Cash Flow
1 |
5.645
|
12.12
|
-8.964
|
-5.086
|
39.23
|
47.08
|
57.42
|
77.7
|
FCF margin
|
9.67%
|
15.25%
|
-7.4%
|
-3.27%
|
21.71%
|
21.48%
|
21.46%
|
24.43%
|
FCF Conversion (EBITDA)
|
202.26%
|
62.29%
|
-
|
-
|
67.02%
|
63.89%
|
63.05%
|
67.82%
|
FCF Conversion (Net income)
|
-
|
94.46%
|
-
|
-
|
110.66%
|
94.93%
|
92.78%
|
96.99%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
26.89
|
36.96
|
31.57
|
37.09
|
35.31
|
51.35
|
39.97
|
43.47
|
38.04
|
59.26
|
45.08
|
52.45
|
46.8
|
74.65
|
EBITDA
1 |
6.639
|
9.6
|
6.312
|
10.72
|
8.658
|
19.56
|
8.561
|
13.26
|
9.956
|
26.77
|
11
|
16.45
|
13.2
|
33.55
|
EBIT
1 |
5.26
|
8.106
|
4.667
|
9.052
|
6.347
|
16.8
|
5.792
|
10.48
|
7.15
|
23.92
|
8.954
|
13.65
|
10.4
|
30.7
|
Operating Margin
|
19.56%
|
21.93%
|
14.78%
|
24.41%
|
17.98%
|
32.72%
|
14.49%
|
24.12%
|
18.8%
|
40.36%
|
19.86%
|
26.02%
|
22.22%
|
41.13%
|
Earnings before Tax (EBT)
1 |
5.505
|
8.446
|
4.925
|
10.53
|
7.494
|
14.7
|
5.312
|
10.03
|
7.013
|
22.46
|
7.9
|
13.5
|
10.25
|
30.6
|
Net income
1 |
4.406
|
5.905
|
3.845
|
10.19
|
6.944
|
13.33
|
4.389
|
7.905
|
5.488
|
17.67
|
6.25
|
10.65
|
8.05
|
24.1
|
Net margin
|
16.38%
|
15.98%
|
12.18%
|
27.46%
|
19.67%
|
25.95%
|
10.98%
|
18.19%
|
14.43%
|
29.82%
|
13.35%
|
20.31%
|
17.2%
|
32.28%
|
EPS
2 |
0.1700
|
0.2300
|
0.1500
|
0.4000
|
0.2700
|
0.5300
|
0.1700
|
0.3100
|
0.2200
|
0.6900
|
0.3000
|
0.4150
|
0.3200
|
0.9500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
17/02/22
|
28/04/22
|
04/08/22
|
27/10/22
|
16/02/23
|
28/04/23
|
03/08/23
|
26/10/23
|
16/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
19.3
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
7.86
|
19.4
|
0.35
|
-
|
13.1
|
56.7
|
104
|
167
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.4275
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.65
|
12.1
|
-8.96
|
-5.09
|
39.2
|
47.1
|
57.4
|
77.7
|
ROE (net income / shareholders' equity)
|
-1.99%
|
54.8%
|
55%
|
49.6%
|
33.9%
|
33.7%
|
31%
|
30.3%
|
ROA (Net income/ Total Assets)
|
-
|
23%
|
25.1%
|
23.2%
|
18.4%
|
21.5%
|
22.4%
|
22.3%
|
Assets
1 |
-
|
55.71
|
89.32
|
147.7
|
192.3
|
230.4
|
275.9
|
359.2
|
Book Value Per Share
2 |
0.7200
|
1.230
|
2.080
|
3.410
|
4.820
|
6.780
|
9.270
|
12.50
|
Cash Flow per Share
2 |
0.2600
|
0.5300
|
0.6300
|
-0.1500
|
1.570
|
2.280
|
2.550
|
3.600
|
Capex
1 |
0.47
|
0.63
|
1.01
|
1.19
|
0.81
|
2.22
|
3.16
|
2.92
|
Capex / Sales
|
0.8%
|
0.79%
|
0.84%
|
0.77%
|
0.45%
|
1.01%
|
1.18%
|
0.92%
|
Announcement Date
|
14/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Last Close Price
74.3
EUR Average target price
78
EUR Spread / Average Target +4.98% Consensus |