Glaston

0,966EUR +1,68 %
4.984 investorer følger denne virksomhed

Glaston is an industrial company with specialist expertise in glass technology. The products include a wide range of glass refinements that involve lamination, tempering, and bending. In addition, associated aftermarket service is offered. The company operates worldwide, with the Nordic region as its home market. The customers consist of private actors. Glaston is headquartered in Helsinki.

P/E (23e)
9,33
EV/EBIT (23e)
7,62
P/B (23e)
1,12
Udbytteafkast, % (23e)
4,14 %
Kursmål
1.15 EUR
Anbefaling
Køb
Opdateret
4.5.2023
NASDAQ Helsinki
GLA1V
Daglig lav / høj pris
0,94 / 0,966 EUR
Markedsværdi
81,42 mio. EUR
Aktieomsætning
11,03 t EUR
Volumen
12 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning181,02170,07182,66213,50225,83254,51266,70275,24
vækst-%78,98 %-6,05 %7,41 %16,88 %5,78 %12,70 %4,79 %3,21 %
EBITDA6,317,5713,0315,2819,4023,5425,4826,39
EBIT (adj.)8,016,009,0711,5213,7716,3717,6818,27
EBIT-1,27-0,545,117,6012,2014,5715,8816,07
Overskud før skat-4,35-3,301,164,7010,3612,8314,3314,89
Netto indkomst-6,40-5,461,113,057,569,3610,3910,72
EPS (adj.)0,04-0,000,070,080,100,130,140,15
vækst-%-49,81 %-106,15 %16,99 %26,72 %22,40 %9,50 %5,24 %
Udbytte0,020,020,030,040,040,050,060,07
Udbytte ratio-26,36 %-30,86 %227,61 %110,47 %44,59 %45,00 %48,69 %51,11 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%3,48 %4,45 %7,13 %7,16 %8,59 %9,25 %9,55 %9,59 %
EBIT-% (adj.)4,43 %3,53 %4,97 %5,39 %6,10 %6,43 %6,63 %6,64 %
EBIT-%-0,70 %-0,32 %2,79 %3,56 %5,40 %5,72 %5,95 %5,84 %
ROE-11,67 %-7,69 %1,62 %4,47 %10,73 %12,39 %12,72 %12,24 %
ROI-1,20 %-0,20 %4,55 %7,47 %11,94 %13,85 %14,94 %15,15 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)1,260,891,140,900,970,970,970,97
Aktier84,2984,2984,2984,2984,2984,2984,2984,29
Markedsværdi105,7875,0296,0976,0381,4281,4281,4281,42
Enterprise value137,08108,52114,3989,4393,0186,5979,6372,40
EV/S0,760,640,630,420,410,340,300,26
EV/EBITDA21,7314,348,785,854,793,683,132,74
EV/EBIT (adj.)17,1118,1012,617,776,755,294,503,96
EV/EBIT--22,4111,777,625,945,014,51
P/E (adj.)27,93-16,3311,049,337,626,966,62
P/E--86,4924,9110,778,697,847,59
P/B1,441,091,411,111,121,040,960,90
P/S0,580,440,530,360,360,320,310,30
Udbytteprocent1,59 %2,25 %2,63 %4,43 %4,14 %5,18 %6,21 %6,73 %
Equity ratio41,53 %41,18 %42,31 %44,72 %45,74 %47,31 %50,26 %53,37 %
Gearing ratio42,70 %48,69 %26,87 %19,59 %15,95 %6,58 %-2,12 %-9,98 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning53,5047,8859,82213,5051,3255,7456,8261,95225,83
EBITDA4,423,482,9415,283,704,495,056,1619,40
EBIT2,621,581,067,601,902,693,254,3612,20
Overskud før skat1,240,980,644,701,442,232,793,9010,36
Netto indkomst1,240,58-0,113,051,051,632,042,857,56