Market Closed -
Nasdaq Helsinki
16:29:50 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
12.9
EUR
|
+0.35%
|
|
+1.49%
|
+2.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,328
|
12,383
|
12,809
|
10,503
|
9,864
|
10,173
|
-
|
-
|
Enterprise Value (EV)
1 |
13,645
|
15,478
|
15,118
|
12,356
|
13,031
|
13,373
|
13,093
|
12,795
|
P/E ratio
|
11.6
x
|
19.8
x
|
10.1
x
|
6.71
x
|
-27.8
x
|
28.8
x
|
16.2
x
|
13
x
|
Yield
|
3.86%
|
1.92%
|
3.41%
|
4.56%
|
0.8%
|
2.36%
|
3.04%
|
3.73%
|
Capitalization / Revenue
|
1.03
x
|
1.45
x
|
1.26
x
|
0.9
x
|
1.05
x
|
1.11
x
|
1.03
x
|
0.97
x
|
EV / Revenue
|
1.36
x
|
1.81
x
|
1.49
x
|
1.06
x
|
1.39
x
|
1.45
x
|
1.32
x
|
1.23
x
|
EV / EBITDA
|
8.85
x
|
12.2
x
|
6.92
x
|
4.89
x
|
13.2
x
|
10.9
x
|
8.36
x
|
7.11
x
|
EV / FCF
|
12.8
x
|
33.1
x
|
18.2
x
|
14.1
x
|
-55
x
|
-76
x
|
28.4
x
|
17.7
x
|
FCF Yield
|
7.78%
|
3.02%
|
5.5%
|
7.1%
|
-1.82%
|
-1.32%
|
3.53%
|
5.66%
|
Price to Book
|
1.38
x
|
1.4
x
|
1.19
x
|
0.83
x
|
0.9
x
|
0.91
x
|
0.88
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
788,620
|
788,620
|
788,620
|
788,620
|
788,620
|
788,620
|
-
|
-
|
Reference price
2 |
12.96
|
15.64
|
16.14
|
13.15
|
12.52
|
12.90
|
12.90
|
12.90
|
Announcement Date
|
30/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,055
|
8,553
|
10,164
|
11,680
|
9,396
|
9,196
|
9,902
|
10,438
|
EBITDA
1 |
1,542
|
1,270
|
2,184
|
2,529
|
989
|
1,229
|
1,566
|
1,800
|
EBIT
1 |
953
|
650
|
1,528
|
1,891
|
342
|
615.4
|
928.8
|
1,138
|
Operating Margin
|
9.48%
|
7.6%
|
15.03%
|
16.19%
|
3.64%
|
6.69%
|
9.38%
|
10.9%
|
Earnings before Tax (EBT)
1 |
1,137
|
773
|
1,419
|
1,858
|
-495
|
475.8
|
797.4
|
968.4
|
Net income
1 |
880
|
617
|
1,268
|
1,536
|
-357
|
270
|
615.5
|
755.4
|
Net margin
|
8.75%
|
7.21%
|
12.48%
|
13.15%
|
-3.8%
|
2.94%
|
6.22%
|
7.24%
|
EPS
2 |
1.120
|
0.7900
|
1.600
|
1.960
|
-0.4500
|
0.4473
|
0.7948
|
0.9904
|
Free Cash Flow
1 |
1,062
|
467
|
831
|
877
|
-237
|
-175.9
|
461.8
|
724.2
|
FCF margin
|
10.56%
|
5.46%
|
8.18%
|
7.51%
|
-2.52%
|
-1.91%
|
4.66%
|
6.94%
|
FCF Conversion (EBITDA)
|
68.87%
|
36.77%
|
38.05%
|
34.68%
|
-
|
-
|
29.48%
|
40.24%
|
FCF Conversion (Net income)
|
120.68%
|
75.69%
|
65.54%
|
57.1%
|
-
|
-
|
75.02%
|
95.87%
|
Dividend per Share
2 |
0.5000
|
0.3000
|
0.5500
|
0.6000
|
0.1000
|
0.3041
|
0.3917
|
0.4814
|
Announcement Date
|
30/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
01/02/24
|
-
|
-
|
-
|
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 |
2,719
|
2,798
|
3,054
|
2,963
|
2,864
|
2,721
|
2,374
|
2,127
|
2,174
|
2,164
|
2,298
|
2,285
|
2,306
|
2,505
|
2,746
|
EBITDA
1 |
602
|
662
|
663
|
689
|
515
|
399
|
198
|
180
|
212
|
298
|
303.7
|
344.5
|
340.6
|
435.6
|
481
|
EBIT
1 |
426
|
503
|
505
|
527
|
355
|
234
|
37
|
21
|
51
|
156
|
149
|
181.9
|
172.4
|
219.2
|
321
|
Operating Margin
|
15.67%
|
17.98%
|
16.54%
|
17.79%
|
12.4%
|
8.6%
|
1.56%
|
0.99%
|
2.35%
|
7.21%
|
6.48%
|
7.96%
|
7.47%
|
8.75%
|
11.69%
|
Earnings before Tax (EBT)
1 |
793
|
374
|
370
|
448
|
666
|
228
|
-304
|
-41
|
-378
|
101
|
96.06
|
152.9
|
146.1
|
209.6
|
271
|
Net income
1 |
616
|
287
|
303
|
372
|
584
|
185
|
-226
|
-33
|
-287
|
84
|
61.28
|
90
|
111.4
|
-
|
-
|
Net margin
|
22.66%
|
10.26%
|
9.92%
|
12.55%
|
20.39%
|
6.8%
|
-9.52%
|
-1.55%
|
-13.2%
|
3.88%
|
2.67%
|
3.94%
|
4.83%
|
-
|
-
|
EPS
2 |
0.7800
|
0.3700
|
0.3800
|
0.4700
|
0.7400
|
0.2400
|
-0.2900
|
-0.0400
|
-0.3600
|
0.1100
|
0.0783
|
0.1124
|
0.1417
|
-
|
-
|
Dividend per Share
2 |
0.5500
|
-
|
-
|
-
|
0.6000
|
-
|
-
|
-
|
-
|
-
|
0.4500
|
-
|
-
|
-
|
0.5500
|
Announcement Date
|
28/01/22
|
28/04/22
|
22/07/22
|
21/10/22
|
31/01/23
|
25/04/23
|
21/07/23
|
24/10/23
|
01/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,317
|
3,095
|
2,309
|
1,853
|
3,167
|
3,200
|
2,920
|
2,622
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.151
x
|
2.437
x
|
1.057
x
|
0.7327
x
|
3.202
x
|
2.604
x
|
1.864
x
|
1.457
x
|
Free Cash Flow
1 |
1,062
|
467
|
831
|
877
|
-237
|
-176
|
462
|
724
|
ROE (net income / shareholders' equity)
|
12.1%
|
7.6%
|
13%
|
13.3%
|
-3.8%
|
3.51%
|
5.37%
|
6.53%
|
ROA (Net income/ Total Assets)
|
6.31%
|
3.8%
|
6.96%
|
7.69%
|
-1.71%
|
2.05%
|
3.29%
|
4.19%
|
Assets
1 |
13,951
|
16,245
|
18,229
|
19,977
|
20,838
|
13,199
|
18,732
|
18,034
|
Book Value Per Share
2 |
9.420
|
11.20
|
13.60
|
15.90
|
13.90
|
14.10
|
14.70
|
15.10
|
Cash Flow per Share
2 |
2.090
|
1.430
|
1.870
|
2.000
|
0.9500
|
1.370
|
1.580
|
1.740
|
Capex
1 |
587
|
661
|
645
|
705
|
989
|
1,073
|
703
|
688
|
Capex / Sales
|
5.84%
|
7.73%
|
6.35%
|
6.04%
|
10.53%
|
11.67%
|
7.1%
|
6.59%
|
Announcement Date
|
30/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
12.9
EUR Average target price
13.32
EUR Spread / Average Target +3.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.99% | 10.96B | | +8.20% | 15.7B | | +23.22% | 13.21B | | +21.79% | 12.2B | | -7.55% | 8.65B | | +9.90% | 8.32B | | -3.67% | 7.88B | | +17.67% | 6.26B | | +1.66% | 5.58B | | +7.03% | 5.13B |
Other Paper Packaging
|