Cargotec
44,28EUR +2,5%10.988 investorer følger denne virksomhed
Cargotec is active in the transport and logistics industry. The company specializes in cargo handling solutions where businesses are managed via most subsidiaries, each focused on automated terminal and cargo handling solutions, maritime transport, and offshore operations. The company is active on a global level with the largest presence in the European market. The head office is located in Helsinki.
P/E (23e)
8,25
EV/EBIT (adj.) (23e)
6,66
P/B (23e)
1,66
Udbytteafkast, % (23e)
4,29 %
Kursmål
49.00 EUR
Anbefaling
Køb
Opdateret
27.10.2023
NASDAQ Helsinki
CGCBV
Daglig lav / høj pris
42,86 / 44,28
EUR
Markedsværdi
2,44 mia. EUR
Aktieomsætning
5,74 mio. EUR
Volumen
131 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Wipunen varainhallinta oy | 14,1 % | 23,7 % |
| Mariatorp Oy (controlled by Niklas Herlin) | 12,3 % | 22,9 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Roozendaal Michel Van | 10.05.2023 | 21.752EUR |
| Roozendaal Michel Van | 10.05.2023 | 519.252EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 3.683,40 | 3.263,50 | 3.315,10 | 4.088,50 | 4.410,58 | 4.249,51 | 4.381,52 | 4.584,54 |
| vækst-% | 11,52 % | -11,40 % | 1,58 % | 23,33 % | 7,88 % | -3,65 % | 3,11 % | 4,63 % |
| EBITDA | 313,80 | 214,40 | 489,20 | 310,10 | 588,03 | 559,18 | 593,58 | 628,97 |
| EBIT (adj.) | 264,40 | 203,60 | 215,60 | 316,40 | 483,83 | 457,93 | 489,58 | 523,82 |
| EBIT | 180,00 | 70,40 | 355,80 | 106,20 | 472,13 | 440,23 | 471,53 | 505,42 |
| Overskud før skat | 145,90 | 34,50 | 333,10 | 79,00 | 442,53 | 399,93 | 452,68 | 493,18 |
| Netto indkomst | 89,40 | 8,10 | 246,90 | 23,90 | 338,33 | 281,06 | 320,90 | 349,65 |
| EPS (adj.) | 2,19 | 1,68 | 2,22 | 3,08 | 5,37 | 4,54 | 5,16 | 5,61 |
| vækst-% | -0,62 % | -23,34 % | 32,08 % | 38,94 % | 74,06 % | -15,45 % | 13,69 % | 8,69 % |
| Udbytte | 1,20 | 1,08 | 1,08 | 1,35 | 1,90 | 1,90 | 1,90 | 1,95 |
| Udbytte ratio | 86,34 % | 858,60 % | 28,17 % | 363,84 % | 36,31 % | 43,70 % | 38,28 % | 36,06 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 8,52 % | 6,57 % | 14,76 % | 7,58 % | 13,33 % | 13,16 % | 13,55 % | 13,72 % |
| EBIT-% (adj.) | 7,18 % | 6,24 % | 6,50 % | 7,74 % | 10,97 % | 10,78 % | 11,17 % | 11,43 % |
| EBIT-% | 4,89 % | 2,16 % | 10,73 % | 2,60 % | 10,70 % | 10,36 % | 10,76 % | 11,02 % |
| ROE | 6,27 % | 0,59 % | 17,37 % | 1,56 % | 20,78 % | 15,55 % | 16,16 % | 15,91 % |
| ROI | 7,34 % | 2,85 % | 14,56 % | 4,44 % | 19,75 % | 17,98 % | 19,29 % | 19,89 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 30,24 | 33,82 | 43,84 | 41,32 | 44,28 | 44,28 | 44,28 | 44,28 |
| Aktier | 64,40 | 64,48 | 64,48 | 64,48 | 64,70 | 64,70 | 64,70 | 64,70 |
| Markedsværdi | 1.947,57 | 2.180,82 | 2.826,95 | 2.664,45 | 2.864,96 | 2.864,96 | 2.864,96 | 2.864,96 |
| Enterprise value | 2.750,47 | 2.874,82 | 3.257,65 | 3.050,05 | 3.224,42 | 3.045,15 | 2.858,99 | 2.661,25 |
| EV/S | 0,75 | 0,88 | 0,98 | 0,75 | 0,73 | 0,72 | 0,65 | 0,58 |
| EV/EBITDA | 8,77 | 13,41 | 6,66 | 9,84 | 5,48 | 5,45 | 4,82 | 4,23 |
| EV/EBIT (adj.) | 10,40 | 14,12 | 15,11 | 9,64 | 6,66 | 6,65 | 5,84 | 5,08 |
| EV/EBIT | 15,28 | 40,84 | 9,16 | 28,72 | 6,83 | 6,92 | 6,06 | 5,27 |
| P/E (adj.) | 13,80 | 20,13 | 19,76 | 13,40 | 8,25 | 9,76 | 8,58 | 7,90 |
| P/E | 21,78 | 269,24 | 11,45 | 111,48 | 8,47 | 10,19 | 8,93 | 8,19 |
| P/B | 1,37 | 1,68 | 1,83 | 1,74 | 1,66 | 1,52 | 1,37 | 1,24 |
| P/S | 0,53 | 0,67 | 0,85 | 0,65 | 0,65 | 0,67 | 0,65 | 0,62 |
| Udbytteprocent | 3,96 % | 3,19 % | 2,46 % | 3,26 % | 4,29 % | 4,29 % | 4,29 % | 4,40 % |
| Equity ratio | 36,40 % | 35,99 % | 41,23 % | 39,65 % | 42,81 % | 47,74 % | 51,90 % | 54,12 % |
| Gearing ratio | 56,25 % | 53,32 % | 27,84 % | 25,23 % | 20,79 % | 9,55 % | -0,29 % | -8,81 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 1.238,50 | 4.088,50 | 1.074,00 | 1.200,00 | 1.101,00 | 1.035,58 | 4.410,58 | 986,70 | 1.060,14 |
| EBITDA | 74,60 | 310,10 | 132,50 | 178,60 | 170,00 | 106,93 | 588,03 | 118,34 | 134,35 |
| EBIT | -28,80 | 106,20 | 104,00 | 150,40 | 140,40 | 77,33 | 472,13 | 88,61 | 104,61 |
| Overskud før skat | -40,70 | 79,00 | 95,70 | 140,90 | 134,50 | 71,43 | 442,53 | 78,53 | 94,53 |
| Netto indkomst | -67,40 | 23,90 | 72,70 | 107,60 | 107,50 | 50,53 | 338,33 | 55,16 | 66,43 |
ViserAlle indholdstyper
