Aspo

7,14EUR +1,42 %
5.294 investorer følger denne virksomhed

Aspo operates in the transport and logistics industry. The company is run as a conglomerate with the vision of being an active actor in the acquisitions and development of companies, mainly in the emerging markets in Eastern Europe. The industries in which the company holds interests include, for example, the grocery trade, industry, and the IT sector. The head office is located in Helsinki.

P/E (23e)
12,33
EV/EBIT (23e)
13,9
P/B (23e)
1,56
Udbytteafkast, % (23e)
6,58 %
Kursmål
8.00 EUR
Anbefaling
Reducer
Opdateret
15.5.2023
NASDAQ Helsinki
ASPO
Daglig lav / høj pris
7,03 / 7,14 EUR
Markedsværdi
224,34 mio. EUR
Aktieomsætning
4,47 t EUR
Volumen
632
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning587,70500,72573,30643,40572,85612,29647,38684,71
vækst-%8,65 %-14,80 %14,49 %12,23 %-10,97 %6,88 %5,73 %5,77 %
EBITDA49,7449,4068,4367,5063,1473,8580,0484,94
EBIT (adj.)21,1419,3042,4055,3030,1438,9242,4745,16
EBIT21,1419,3033,9031,1030,6438,9242,4745,16
Overskud før skat18,2414,8030,0024,8023,0430,2633,9037,01
Netto indkomst14,6212,0023,7018,5018,7224,9429,2133,31
EPS (adj.)0,470,381,021,360,580,790,931,06
vækst-%-19,56 %-17,92 %168,42 %32,61 %-57,39 %36,70 %17,00 %14,01 %
Udbytte0,220,350,450,460,470,480,490,50
Udbytte ratio47,30 %91,67 %59,66 %78,12 %78,99 %60,63 %52,90 %47,35 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%8,46 %9,87 %11,94 %10,49 %11,02 %12,06 %12,36 %12,40 %
EBIT-% (adj.)3,60 %3,85 %7,40 %8,59 %5,26 %6,36 %6,56 %6,60 %
EBIT-%3,60 %3,85 %5,91 %4,83 %5,35 %6,36 %6,56 %6,60 %
ROE12,26 %10,19 %19,51 %13,55 %13,03 %16,77 %20,03 %22,68 %
ROI6,34 %5,85 %10,76 %9,62 %9,25 %11,25 %11,60 %11,73 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)7,628,4011,368,207,147,147,147,14
Aktier31,4331,4331,4231,4231,4631,5031,5431,54
Markedsværdi239,50264,01356,93257,64224,62224,91225,19225,19
Enterprise value462,50453,91544,33454,34426,00436,65440,28437,88
EV/S0,790,910,950,710,740,710,680,64
EV/EBITDA9,309,197,956,736,755,915,505,16
EV/EBIT (adj.)21,8823,5212,848,2214,1311,2210,379,70
EV/EBIT21,8823,5216,0614,6113,9011,2210,379,70
P/E (adj.)16,3822,0011,086,0312,339,027,716,76
P/E16,3822,0015,0613,9312,009,027,716,76
P/B1,962,332,761,791,561,461,631,45
P/S0,410,530,620,400,390,370,350,33
Udbytteprocent2,89 %4,17 %3,96 %5,61 %6,58 %6,72 %6,86 %7,00 %
Equity ratio29,76 %29,55 %31,85 %34,55 %34,51 %34,71 %29,59 %31,95 %
Gearing ratio162,31 %149,69 %129,37 %116,01 %119,30 %118,16 %155,97 %136,56 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning161,40157,80163,80643,40141,60140,26147,15143,84572,85
EBITDA21,0021,806,5067,5017,6013,9716,0715,5063,14
EBIT13,5012,30-4,8031,109,405,877,977,4030,64
Overskud før skat10,4010,20-4,1024,807,503,976,075,5023,04
Netto indkomst9,308,75-6,1318,506,602,954,854,3318,72
Aspo Plc: Share Repurchase 31.3.2023

Selskabsmeddelelse31.03.2023
Aspo Plc: Share Repurchase 30.3.2023

Selskabsmeddelelse30.03.2023
Aspo Plc: Share Repurchase 29.3.2023

Selskabsmeddelelse29.03.2023
Transfer of Aspo Plc treasury shares

Selskabsmeddelelse29.03.2023