Atria
10,08EUR -0,2%5.318 investorer følger denne virksomhed
Atria is a food group. The group includes a number of companies, the more well-known of which include Sibylla, Lithells, and Ridderheims. The subsidiaries' operations include the production of liver pate, meat and chicken products, and various finished products. Operations are conducted worldwide but mainly concentrated in the Nordic countries, the Baltics, and Russia. The company was founded in 1903 and is headquartered in Seinäjoki.
P/E (23e)
8,47
EV/EBIT (adj.) (23e)
9,61
P/B (23e)
0,62
Udbytteafkast, % (23e)
6,94 %
Kursmål
11.50 EUR
Anbefaling
Reducer
Opdateret
25.10.2023
NASDAQ Helsinki
ATRAV
Daglig lav / høj pris
10,06 / 10,18
EUR
Markedsværdi
192,16 mio. EUR
Aktieomsætning
103,26 t EUR
Volumen
10 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Analyst
Pauli Lohi
Analytiker
Seneste videoer
Finanskalender
Årsrapport
22.02.2024
Generalforsamling
23.04.2024
Delårsrapport
23.04.2024
Delårsrapport
18.07.2024
Delårsrapport
23.10.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Itikka Osuuskunta | 29,9 % | 47,4 % |
| Lihakunta | 27,8 % | 39,7 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Asunmaa Mika | 13.12.2018 | 34.894EUR |
| Flink Reijo | 01.03.2018 | 146.801EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 1.451,30 | 1.504,10 | 1.540,20 | 1.696,80 | 1.764,73 | 1.810,14 | 1.849,36 | 1.889,45 |
| vækst-% | 0,89 % | 3,64 % | 2,40 % | 10,17 % | 4,00 % | 2,57 % | 2,17 % | 2,17 % |
| EBITDA | 85,50 | 97,20 | 63,40 | 103,90 | 113,19 | 119,07 | 129,39 | 130,64 |
| EBIT (adj.) | 31,20 | 40,50 | 49,10 | 49,00 | 56,99 | 57,07 | 63,39 | 64,64 |
| EBIT | 31,20 | 40,50 | 6,30 | 0,10 | 56,99 | 57,07 | 63,39 | 64,64 |
| Overskud før skat | 26,20 | 37,20 | 4,80 | 1,60 | 45,19 | 45,87 | 54,19 | 57,44 |
| Netto indkomst | 15,10 | 22,80 | -7,00 | -5,40 | 33,65 | 34,56 | 41,14 | 43,66 |
| EPS (adj.) | 0,53 | 0,81 | 0,96 | 1,19 | 1,19 | 1,22 | 1,46 | 1,54 |
| vækst-% | -8,48 % | 50,99 % | 19,47 % | 23,79 % | -0,20 % | 2,70 % | 19,03 % | 6,13 % |
| Udbytte | 0,42 | 0,50 | 0,63 | 0,70 | 0,70 | 0,72 | 0,75 | 0,77 |
| Udbytte ratio | 78,63 % | 61,99 % | -254,41 % | -366,43 % | 58,80 % | 58,89 % | 51,54 % | 49,85 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 5,89 % | 6,46 % | 4,12 % | 6,12 % | 6,41 % | 6,58 % | 7,00 % | 6,91 % |
| EBIT-% (adj.) | 2,15 % | 2,69 % | 3,19 % | 2,89 % | 3,23 % | 3,15 % | 3,43 % | 3,42 % |
| EBIT-% | 2,15 % | 2,69 % | 0,41 % | 0,01 % | 3,23 % | 3,15 % | 3,43 % | 3,42 % |
| ROE | 3,62 % | 5,41 % | -1,60 % | -1,19 % | 7,37 % | 7,51 % | 8,80 % | 8,93 % |
| ROI | 4,82 % | 6,32 % | 1,47 % | 0,71 % | 7,77 % | 7,31 % | 7,97 % | 8,09 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 10,04 | 9,85 | 11,52 | 9,27 | 10,08 | 10,08 | 10,08 | 10,08 |
| Aktier | 28,27 | 28,27 | 28,27 | 28,27 | 28,27 | 28,27 | 28,27 | 28,27 |
| Markedsværdi | 283,81 | 278,44 | 325,64 | 262,04 | 284,94 | 284,94 | 284,94 | 284,94 |
| Enterprise value | 493,04 | 455,17 | 463,47 | 481,97 | 547,39 | 575,10 | 556,65 | 537,29 |
| EV/S | 0,34 | 0,30 | 0,30 | 0,28 | 0,31 | 0,32 | 0,30 | 0,28 |
| EV/EBITDA | 5,77 | 4,68 | 7,31 | 4,64 | 4,84 | 4,83 | 4,30 | 4,11 |
| EV/EBIT (adj.) | 15,80 | 11,24 | 9,44 | 9,84 | 9,61 | 10,08 | 8,78 | 8,31 |
| EV/EBIT | 15,80 | 11,24 | 73,57 | 4.819,71 | 9,61 | 10,08 | 8,78 | 8,31 |
| P/E (adj.) | 18,80 | 12,21 | 11,95 | 7,77 | 8,47 | 8,25 | 6,93 | 6,53 |
| P/E | 18,80 | 12,21 | - | - | 8,47 | 8,25 | 6,93 | 6,53 |
| P/B | 0,68 | 0,66 | 0,72 | 0,58 | 0,62 | 0,62 | 0,60 | 0,57 |
| P/S | 0,20 | 0,19 | 0,21 | 0,15 | 0,16 | 0,16 | 0,15 | 0,15 |
| Udbytteprocent | 4,18 % | 5,08 % | 5,47 % | 7,55 % | 6,94 % | 7,14 % | 7,44 % | 7,64 % |
| Equity ratio | 46,76 % | 46,72 % | 48,63 % | 44,65 % | 43,81 % | 42,20 % | 43,76 % | 45,41 % |
| Gearing ratio | 51,58 % | 43,63 % | 32,64 % | 50,54 % | 57,21 % | 63,75 % | 57,40 % | 51,21 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 451,20 | 1.696,80 | 428,00 | 457,20 | 429,50 | 450,04 | 1.764,73 | ||
| EBITDA | 29,90 | 103,90 | 23,80 | 23,16 | 34,34 | 31,89 | 113,19 | ||
| EBIT | -34,50 | 0,10 | 10,90 | 9,96 | 19,34 | 16,79 | 56,99 | ||
| Overskud før skat | -36,80 | 1,60 | 8,88 | 6,72 | 16,94 | 12,65 | 45,19 | ||
| Netto indkomst | -37,80 | -5,40 | 6,38 | 3,78 | 13,14 | 10,35 | 33,65 |
ViserAlle indholdstyper