Market Closed -
Nasdaq Helsinki
11:29:44 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
17.68
EUR
|
+2.79%
|
|
+3.27%
|
-1.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
917.7
|
1,220
|
1,874
|
1,239
|
1,443
|
1,430
|
-
|
-
|
Enterprise Value (EV)
1 |
1,180
|
1,364
|
2,018
|
1,564
|
1,890
|
1,850
|
1,817
|
1,734
|
P/E ratio
|
17.9
x
|
18
x
|
21.7
x
|
12.7
x
|
20.8
x
|
37
x
|
14.9
x
|
11.8
x
|
Yield
|
4.97%
|
4.01%
|
3.3%
|
5.2%
|
4.59%
|
4.79%
|
5.05%
|
5.23%
|
Capitalization / Revenue
|
0.84
x
|
1.09
x
|
1.49
x
|
0.99
x
|
1.28
x
|
1.18
x
|
1.11
x
|
1.07
x
|
EV / Revenue
|
1.08
x
|
1.22
x
|
1.61
x
|
1.25
x
|
1.67
x
|
1.52
x
|
1.41
x
|
1.29
x
|
EV / EBITDA
|
8.59
x
|
7.37
x
|
9.35
x
|
7.44
x
|
10.7
x
|
10.4
x
|
8.08
x
|
6.96
x
|
EV / FCF
|
20.9
x
|
8.06
x
|
22.8
x
|
-14.3
x
|
11.1
x
|
13.7
x
|
12.3
x
|
13.9
x
|
FCF Yield
|
4.79%
|
12.4%
|
4.38%
|
-7%
|
9%
|
7.31%
|
8.15%
|
7.21%
|
Price to Book
|
1.21
x
|
1.61
x
|
2.34
x
|
1.5
x
|
1.76
x
|
1.81
x
|
1.75
x
|
1.6
x
|
Nbr of stocks (in thousands)
|
81,497
|
81,472
|
81,472
|
80,581
|
80,797
|
80,885
|
-
|
-
|
Reference price
2 |
11.26
|
14.98
|
23.00
|
15.38
|
17.86
|
17.68
|
17.68
|
17.68
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,090
|
1,116
|
1,254
|
1,248
|
1,130
|
1,216
|
1,289
|
1,342
|
EBITDA
1 |
137.4
|
185.1
|
215.8
|
210.4
|
175.8
|
177.4
|
224.9
|
249
|
EBIT
1 |
77.8
|
109
|
154.2
|
151
|
110.3
|
118.9
|
149.9
|
167
|
Operating Margin
|
7.13%
|
9.77%
|
12.29%
|
12.1%
|
9.76%
|
9.77%
|
11.63%
|
12.44%
|
Earnings before Tax (EBT)
1 |
63.2
|
89.8
|
144.1
|
124.1
|
79.7
|
52.14
|
125.3
|
154.7
|
Net income
1 |
52.4
|
68.5
|
87.5
|
99.1
|
70
|
38.75
|
96.43
|
121
|
Net margin
|
4.81%
|
6.14%
|
6.98%
|
7.94%
|
6.2%
|
3.19%
|
7.48%
|
9.02%
|
EPS
2 |
0.6300
|
0.8300
|
1.060
|
1.210
|
0.8600
|
0.4772
|
1.186
|
1.493
|
Free Cash Flow
1 |
56.5
|
169.2
|
88.5
|
-109.5
|
170
|
135.2
|
148.1
|
125
|
FCF margin
|
5.18%
|
15.16%
|
7.06%
|
-8.77%
|
15.05%
|
11.12%
|
11.49%
|
9.32%
|
FCF Conversion (EBITDA)
|
41.12%
|
91.41%
|
41.01%
|
-
|
96.7%
|
76.25%
|
65.86%
|
50.2%
|
FCF Conversion (Net income)
|
107.82%
|
247.01%
|
101.14%
|
-
|
242.86%
|
349.03%
|
153.58%
|
103.26%
|
Dividend per Share
2 |
0.5600
|
0.6000
|
0.7600
|
0.8000
|
0.8200
|
0.8467
|
0.8933
|
0.9250
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
-
|
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 |
291.8
|
353.2
|
332.6
|
319.1
|
292.6
|
304.1
|
274.9
|
267.9
|
241.3
|
345.8
|
282.9
|
295.6
|
281.4
|
356.2
|
EBITDA
1 |
49.8
|
47.8
|
68
|
50.8
|
48
|
44.5
|
46.3
|
38.3
|
34
|
57.6
|
26.4
|
26
|
34.6
|
54.6
|
EBIT
1 |
34.1
|
32.2
|
51.8
|
36.3
|
33.2
|
29.7
|
31.2
|
23.4
|
17.9
|
37.7
|
25.1
|
20
|
28.6
|
43.6
|
Operating Margin
|
11.69%
|
9.12%
|
15.57%
|
11.38%
|
11.35%
|
9.77%
|
11.35%
|
8.73%
|
7.42%
|
10.9%
|
8.87%
|
6.77%
|
10.16%
|
12.24%
|
Earnings before Tax (EBT)
1 |
37.8
|
24.1
|
42.6
|
39.3
|
27.7
|
14.5
|
26.3
|
16.6
|
11.8
|
25
|
3.6
|
3
|
12.6
|
32.6
|
Net income
1 |
29.6
|
18.2
|
31.2
|
33.4
|
22.4
|
11.4
|
20.2
|
12.6
|
9
|
28
|
2.4
|
2.3
|
9.5
|
24.4
|
Net margin
|
10.14%
|
5.15%
|
9.38%
|
10.47%
|
7.66%
|
3.75%
|
7.35%
|
4.7%
|
3.73%
|
8.1%
|
0.85%
|
0.78%
|
3.38%
|
6.85%
|
EPS
2 |
0.3600
|
0.2200
|
0.3800
|
0.4100
|
0.2800
|
0.1400
|
0.2500
|
0.1600
|
0.1100
|
0.3500
|
0.0300
|
0.0300
|
0.1200
|
0.3000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/29/21
|
2/4/22
|
4/29/22
|
7/28/22
|
10/28/22
|
2/7/23
|
4/27/23
|
7/20/23
|
10/26/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
262
|
144
|
144
|
325
|
447
|
420
|
387
|
304
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.907
x
|
0.7763
x
|
0.6691
x
|
1.545
x
|
2.541
x
|
2.368
x
|
1.72
x
|
1.221
x
|
Free Cash Flow
1 |
56.5
|
169
|
88.5
|
-110
|
170
|
135
|
148
|
125
|
ROE (net income / shareholders' equity)
|
5.33%
|
9.02%
|
11.2%
|
12.1%
|
8.54%
|
4.78%
|
12%
|
15.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.19%
|
2.2%
|
6.44%
|
7.27%
|
Assets
1 |
-
|
-
|
-
|
-
|
1,672
|
1,765
|
1,499
|
1,666
|
Book Value Per Share
2 |
9.340
|
9.300
|
9.840
|
10.20
|
10.20
|
9.790
|
10.10
|
11.10
|
Cash Flow per Share
2 |
1.410
|
2.450
|
1.490
|
-0.7600
|
2.710
|
2.330
|
2.740
|
-
|
Capex
1 |
40
|
30
|
34.4
|
48.1
|
50.8
|
71.4
|
56.3
|
74.7
|
Capex / Sales
|
3.67%
|
2.69%
|
2.74%
|
3.85%
|
4.5%
|
5.87%
|
4.37%
|
5.57%
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
17.68
EUR Average target price
15.5
EUR Spread / Average Target -12.33% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.01% | 1.53B | | +6.57% | 3.96B | | +1.17% | 1.9B | | +31.81% | 597M | | -15.15% | 531M | | +7.20% | 486M | | -11.25% | 282M | | -11.51% | 275M | | -16.44% | 247M | | -25.39% | 224M |
Tools & Housewares
|