Market Closed -
Nasdaq Helsinki
11:29:53 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
2.832
EUR
|
+1.45%
|
|
+1.69%
|
-28.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
750.2
|
1,066
|
836.8
|
546.2
|
815.1
|
579.3
|
-
|
-
|
Enterprise Value (EV)
1 |
1,371
|
2,440
|
2,368
|
1,651
|
1,937
|
1,574
|
1,563
|
1,536
|
P/E ratio
|
12
x
|
-1.49
x
|
-1.75
x
|
-1.08
x
|
1.81
x
|
6.32
x
|
6.04
x
|
5.1
x
|
Yield
|
3.4%
|
-
|
-
|
-
|
-
|
2%
|
2.59%
|
2.82%
|
Capitalization / Revenue
|
0.24
x
|
1.29
x
|
1
x
|
0.23
x
|
0.27
x
|
0.19
x
|
0.18
x
|
0.18
x
|
EV / Revenue
|
0.44
x
|
2.94
x
|
2.82
x
|
0.7
x
|
0.65
x
|
0.51
x
|
0.49
x
|
0.47
x
|
EV / EBITDA
|
2.81
x
|
-9.7
x
|
-15.9
x
|
10.8
x
|
3.75
x
|
3.07
x
|
3.03
x
|
2.88
x
|
EV / FCF
|
15.9
x
|
-1.78
x
|
-23.3
x
|
9.65
x
|
28.4
x
|
7.71
x
|
7.9
x
|
7.01
x
|
FCF Yield
|
6.27%
|
-56.1%
|
-4.29%
|
10.4%
|
3.52%
|
13%
|
12.7%
|
14.3%
|
Price to Book
|
0.78
x
|
1.18
x
|
1.75
x
|
1.34
x
|
-
|
0.86
x
|
0.75
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
1,276
|
14,072
|
14,060
|
14,070
|
204,807
|
204,511
|
-
|
-
|
Reference price
2 |
588.0
|
75.75
|
59.52
|
38.82
|
3.980
|
2.832
|
2.832
|
2.832
|
Announcement Date
|
2/7/20
|
2/18/21
|
2/17/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,098
|
829.2
|
838.4
|
2,357
|
2,988
|
3,112
|
3,206
|
3,291
|
EBITDA
1 |
488.3
|
-251.5
|
-149
|
153.2
|
516.5
|
512.5
|
516
|
533.1
|
EBIT
1 |
162.8
|
-595.3
|
-468.9
|
-163.9
|
184
|
185.1
|
195.8
|
204.7
|
Operating Margin
|
5.26%
|
-71.79%
|
-55.93%
|
-6.95%
|
6.16%
|
5.95%
|
6.11%
|
6.22%
|
Earnings before Tax (EBT)
1 |
93
|
-654.4
|
-581.9
|
-370.7
|
119.1
|
110.6
|
124.8
|
137.7
|
Net income
1 |
74.5
|
-523.2
|
-464.3
|
-476.2
|
254.3
|
91.43
|
95.56
|
105.8
|
Net margin
|
2.41%
|
-63.1%
|
-55.38%
|
-20.21%
|
8.51%
|
2.94%
|
2.98%
|
3.22%
|
EPS
2 |
49.00
|
-51.00
|
-34.00
|
-36.00
|
2.200
|
0.4481
|
0.4691
|
0.5555
|
Free Cash Flow
1 |
86
|
-1,368
|
-101.6
|
171
|
68.1
|
204
|
198
|
219
|
FCF margin
|
2.78%
|
-165.04%
|
-12.12%
|
7.26%
|
2.28%
|
6.55%
|
6.18%
|
6.65%
|
FCF Conversion (EBITDA)
|
17.61%
|
-
|
-
|
111.62%
|
13.18%
|
39.8%
|
38.37%
|
41.08%
|
FCF Conversion (Net income)
|
115.44%
|
-
|
-
|
-
|
26.78%
|
223.12%
|
207.19%
|
206.92%
|
Dividend per Share
2 |
20.00
|
-
|
-
|
-
|
-
|
0.0567
|
0.0733
|
0.0800
|
Announcement Date
|
2/7/20
|
2/18/21
|
2/17/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
413.5
|
399.8
|
550.3
|
719.2
|
687.3
|
694.7
|
749.2
|
817.3
|
727.2
|
681.5
|
786.8
|
872.6
|
771.7
|
EBITDA
1 |
12.6
|
-54.1
|
-6
|
114.1
|
99.1
|
82.8
|
149.1
|
177.7
|
106.9
|
70.5
|
142.7
|
184.2
|
116.8
|
EBIT
1 |
-65.2
|
-132.9
|
-84.2
|
35.2
|
17.9
|
0.9
|
66.2
|
94.3
|
22.5
|
-11.6
|
60
|
104.6
|
34.4
|
Operating Margin
|
-15.77%
|
-33.24%
|
-15.3%
|
4.89%
|
2.6%
|
0.13%
|
8.84%
|
11.54%
|
3.09%
|
-1.7%
|
7.63%
|
11.99%
|
4.46%
|
Earnings before Tax (EBT)
1 |
-104.8
|
-212
|
-169.3
|
-44.7
|
55.3
|
-7.4
|
43.6
|
66.5
|
16.4
|
-37.6
|
42.67
|
86.93
|
16.73
|
Net income
1 |
-83.7
|
-212.8
|
-279.5
|
-37.2
|
53.3
|
3
|
138.6
|
52.5
|
60.2
|
-29.9
|
35.27
|
72.23
|
12.03
|
Net margin
|
-20.24%
|
-53.23%
|
-50.79%
|
-5.17%
|
7.75%
|
0.43%
|
18.5%
|
6.42%
|
8.28%
|
-4.39%
|
4.48%
|
8.28%
|
1.56%
|
EPS
2 |
-6.000
|
-15.00
|
-20.00
|
-3.000
|
3.000
|
-1.000
|
9.000
|
3.000
|
0.4000
|
-0.1500
|
0.1950
|
0.3700
|
0.0600
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/17/22
|
4/27/22
|
7/19/22
|
10/28/22
|
2/15/23
|
4/27/23
|
7/21/23
|
10/24/23
|
2/14/24
|
4/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
621
|
1,374
|
1,531
|
1,105
|
1,121
|
995
|
984
|
957
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.272
x
|
-5.462
x
|
-10.27
x
|
7.211
x
|
2.171
x
|
1.94
x
|
1.907
x
|
1.795
x
|
Free Cash Flow
1 |
86
|
-1,369
|
-102
|
171
|
68.1
|
204
|
198
|
219
|
ROE (net income / shareholders' equity)
|
7.91%
|
-56.2%
|
-67.7%
|
-128%
|
51.5%
|
14.9%
|
13.9%
|
13.9%
|
ROA (Net income/ Total Assets)
|
1.91%
|
-13.9%
|
-24.1%
|
-14.9%
|
6.49%
|
2.44%
|
2.82%
|
3.14%
|
Assets
1 |
3,911
|
3,762
|
1,924
|
3,191
|
3,916
|
3,749
|
3,391
|
3,366
|
Book Value Per Share
2 |
754.0
|
64.00
|
34.00
|
29.00
|
-
|
3.310
|
3.760
|
4.250
|
Cash Flow per Share
2 |
441.0
|
-99.00
|
-1.800
|
18.40
|
-
|
2.540
|
2.350
|
2.140
|
Capex
1 |
478
|
325
|
76.3
|
88
|
404
|
257
|
241
|
253
|
Capex / Sales
|
15.44%
|
39.24%
|
9.1%
|
3.73%
|
13.53%
|
8.27%
|
7.53%
|
7.69%
|
Announcement Date
|
2/7/20
|
2/18/21
|
2/17/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
2.832
EUR Average target price
3.783
EUR Spread / Average Target +33.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.83% | 619M | | +26.82% | 32.34B | | -8.41% | 21.32B | | +41.18% | 19.28B | | +3.20% | 17.78B | | +28.49% | 16.88B | | -15.79% | 14.77B | | +32.44% | 13.1B | | -3.63% | 12.86B | | +1.80% | 10.78B |
Other Airlines
|