Market Closed -
Nasdaq Helsinki
11:29:37 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
16.5
EUR
|
+1.60%
|
|
-1.67%
|
-8.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,115
|
8,215
|
11,373
|
8,161
|
7,142
|
6,446
|
-
|
-
|
Enterprise Value (EV)
1 |
8,983
|
10,526
|
13,281
|
10,266
|
9,702
|
9,221
|
8,837
|
8,688
|
P/E ratio
|
18.4
x
|
19.3
x
|
20.4
x
|
13.5
x
|
14.3
x
|
14.3
x
|
13
x
|
12.2
x
|
Yield
|
3.99%
|
3.56%
|
3.61%
|
5.24%
|
5.69%
|
5.95%
|
6.27%
|
6.46%
|
Capitalization / Revenue
|
0.57
x
|
0.77
x
|
0.99
x
|
0.68
x
|
0.61
x
|
0.55
x
|
0.53
x
|
0.5
x
|
EV / Revenue
|
0.84
x
|
0.99
x
|
1.15
x
|
0.85
x
|
0.82
x
|
0.78
x
|
0.72
x
|
0.68
x
|
EV / EBITDA
|
9.47
x
|
9.96
x
|
10.5
x
|
7.85
x
|
7.87
x
|
7.63
x
|
6.92
x
|
6.52
x
|
EV / FCF
|
43.4
x
|
14
x
|
15.2
x
|
22
x
|
26.2
x
|
25.5
x
|
20
x
|
17.8
x
|
FCF Yield
|
2.3%
|
7.16%
|
6.59%
|
4.54%
|
3.82%
|
3.93%
|
5%
|
5.62%
|
Price to Book
|
3.09
x
|
3.81
x
|
3.44
x
|
2.99
x
|
2.59
x
|
2.34
x
|
2.25
x
|
2.13
x
|
Nbr of stocks (in thousands)
|
396,354
|
396,739
|
397,110
|
397,459
|
397,770
|
397,973
|
-
|
-
|
Reference price
2 |
15.77
|
21.04
|
29.34
|
20.62
|
17.92
|
16.06
|
16.06
|
16.06
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/3/22
|
2/2/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,720
|
10,669
|
11,499
|
12,039
|
11,784
|
11,803
|
12,270
|
12,769
|
EBITDA
1 |
948.9
|
1,057
|
1,263
|
1,308
|
1,232
|
1,209
|
1,277
|
1,332
|
EBIT
1 |
461.6
|
567.8
|
775.5
|
815.1
|
712
|
655.2
|
704.4
|
740.7
|
Operating Margin
|
4.31%
|
5.32%
|
6.74%
|
6.77%
|
6.04%
|
5.55%
|
5.74%
|
5.8%
|
Earnings before Tax (EBT)
1 |
403.3
|
527.6
|
712.9
|
761.1
|
613.5
|
558.5
|
613.4
|
652.7
|
Net income
1 |
339.2
|
433.4
|
571.8
|
609.9
|
495.6
|
448.6
|
491.3
|
523.2
|
Net margin
|
3.16%
|
4.06%
|
4.97%
|
5.07%
|
4.21%
|
3.8%
|
4%
|
4.1%
|
EPS
2 |
0.8550
|
1.090
|
1.440
|
1.530
|
1.250
|
1.122
|
1.232
|
1.311
|
Free Cash Flow
1 |
207
|
754
|
875.4
|
466
|
370.6
|
362
|
442
|
488.2
|
FCF margin
|
1.93%
|
7.07%
|
7.61%
|
3.87%
|
3.14%
|
3.07%
|
3.6%
|
3.82%
|
FCF Conversion (EBITDA)
|
21.81%
|
71.33%
|
69.33%
|
35.64%
|
30.07%
|
29.94%
|
34.62%
|
36.65%
|
FCF Conversion (Net income)
|
61.03%
|
173.97%
|
153.1%
|
76.41%
|
74.78%
|
80.7%
|
89.97%
|
93.33%
|
Dividend per Share
2 |
0.6300
|
0.7500
|
1.060
|
1.080
|
1.020
|
0.9550
|
1.007
|
1.038
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/3/22
|
2/2/23
|
1/30/24
|
-
|
-
|
-
|
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 |
2,921
|
2,761
|
3,108
|
3,010
|
3,042
|
2,828
|
3,105
|
2,949
|
2,902
|
2,760
|
3,201
|
3,038
|
2,985
|
EBITDA
1 |
331
|
263.1
|
357.9
|
367.4
|
317.5
|
251.5
|
339.3
|
341.9
|
301.1
|
235
|
323.5
|
335
|
320
|
EBIT
1 |
203.5
|
143.7
|
236
|
242.8
|
192.6
|
125.9
|
207.6
|
208.1
|
170.5
|
99.5
|
189.2
|
191.2
|
168.8
|
Operating Margin
|
6.97%
|
5.2%
|
7.59%
|
8.07%
|
6.33%
|
4.45%
|
6.69%
|
7.06%
|
5.88%
|
3.61%
|
5.91%
|
6.3%
|
5.65%
|
Earnings before Tax (EBT)
1 |
189.2
|
128.9
|
223.7
|
231.3
|
177.2
|
104.7
|
187.6
|
186.8
|
134.4
|
74.9
|
168
|
164
|
146
|
Net income
1 |
161.6
|
103.2
|
179.5
|
185.6
|
141.6
|
83.8
|
150.1
|
148.8
|
112.9
|
60.4
|
134
|
132
|
116
|
Net margin
|
5.53%
|
3.74%
|
5.77%
|
6.17%
|
4.65%
|
2.96%
|
4.83%
|
5.05%
|
3.89%
|
2.19%
|
4.19%
|
4.34%
|
3.89%
|
EPS
2 |
0.4100
|
0.2700
|
0.4500
|
0.4700
|
0.3600
|
0.2100
|
0.3800
|
0.3700
|
0.2800
|
0.1500
|
0.3300
|
0.3450
|
0.3000
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2700
|
0.2700
|
0.2700
|
0.2500
|
-
|
0.2600
|
0.2600
|
0.2600
|
Announcement Date
|
2/3/22
|
4/29/22
|
7/26/22
|
10/27/22
|
2/2/23
|
4/28/23
|
7/27/23
|
10/26/23
|
1/30/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,868
|
2,310
|
1,907
|
2,104
|
2,560
|
2,775
|
2,391
|
2,242
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.023
x
|
2.186
x
|
1.511
x
|
1.609
x
|
2.077
x
|
2.295
x
|
1.873
x
|
1.683
x
|
Free Cash Flow
1 |
207
|
754
|
875
|
466
|
371
|
362
|
442
|
488
|
ROE (net income / shareholders' equity)
|
15.1%
|
17.8%
|
24.1%
|
23.2%
|
18.5%
|
16%
|
17.1%
|
16.9%
|
ROA (Net income/ Total Assets)
|
5.11%
|
6.4%
|
8.4%
|
8.45%
|
6.51%
|
5.71%
|
6.01%
|
6.29%
|
Assets
1 |
6,633
|
6,771
|
6,804
|
7,220
|
7,614
|
7,850
|
8,181
|
8,320
|
Book Value Per Share
2 |
5.110
|
5.520
|
8.520
|
6.900
|
6.930
|
6.860
|
7.150
|
7.520
|
Cash Flow per Share
2 |
2.250
|
2.910
|
2.900
|
2.300
|
2.640
|
2.440
|
2.450
|
2.190
|
Capex
1 |
686
|
398
|
277
|
449
|
679
|
531
|
495
|
464
|
Capex / Sales
|
6.4%
|
3.73%
|
2.41%
|
3.73%
|
5.76%
|
4.5%
|
4.04%
|
3.63%
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/3/22
|
2/2/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
16.06
EUR Average target price
17.16
EUR Spread / Average Target +6.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.21% | 38.45B | | +11.52% | 35.53B | | +9.36% | 33.86B | | +9.52% | 20.2B | | +1.92% | 14.29B | | -17.40% | 12.77B | | +16.48% | 11.85B | | -.--% | 11.82B | | -3.89% | 11.75B |
Supermarkets & Convenience Stores
|