Honkarakenne

3,83EUR -2,05 %
4.611 investorer følger denne virksomhed

Honkarakenne operates in the real estate industry. The company is specialized as a housing developer and focuses mainly on developing houses, which includes log houses, log cabins, and saunas. The company is active in the entire value chain, from development, planning, to completion. The largest presence is in the Nordic countries and Europe. Honkarakenne is headquartered in Järvenpää.

P/E (23e)
32,87
EV/EBIT (23e)
64,19
P/B (23e)
1,34
Udbytteafkast, % (23e)
1,31 %
Kursmål
4.00 EUR
Anbefaling
Reducer
Opdateret
1.6.2023
NASDAQ Helsinki
HONBS
Daglig lav / høj pris
3,83 / 3,91 EUR
Markedsværdi
22,64 mio. EUR
Aktieomsætning
1,67 t EUR
Volumen
428
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Matias Arola
Matias Arola
Analytiker

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning47,5552,9069,7073,7048,5050,6353,5255,66
vækst-%-2,69 %11,25 %31,77 %5,74 %-34,19 %4,40 %5,70 %4,00 %
EBITDA5,234,826,106,222,433,984,534,78
EBIT (adj.)3,383,373,664,120,931,682,232,57
EBIT3,383,073,664,120,231,682,232,57
Overskud før skat3,212,913,623,520,131,582,032,37
Netto indkomst2,322,813,322,720,131,281,621,90
EPS (adj.)0,400,530,570,460,120,220,280,32
vækst-%97,78 %33,77 %6,71 %-18,42 %-74,80 %87,27 %26,29 %17,20 %
Udbytte0,120,180,250,250,050,150,200,16
Udbytte ratio30,22 %37,50 %44,10 %54,06 %234,61 %68,74 %72,58 %50,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%10,99 %9,12 %8,75 %8,44 %5,01 %7,86 %8,46 %8,58 %
EBIT-% (adj.)7,12 %6,37 %5,25 %5,59 %1,92 %3,32 %4,16 %4,63 %
EBIT-%7,12 %5,80 %5,25 %5,59 %0,48 %3,32 %4,16 %4,63 %
ROE20,49 %20,72 %21,08 %15,50 %0,72 %7,40 %8,90 %10,03 %
ROI22,85 %17,27 %19,51 %20,49 %1,64 %8,96 %10,75 %12,01 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)4,204,287,324,343,833,833,833,83
Aktier5,855,865,865,885,885,885,885,88
Markedsværdi24,5625,0942,9125,5322,5322,5322,5322,53
Enterprise value22,7021,7634,1715,6314,8713,4412,4111,60
EV/S0,480,410,490,210,310,270,230,21
EV/EBITDA4,344,515,602,516,123,382,742,43
EV/EBIT (adj.)6,716,469,343,7915,968,015,574,51
EV/EBIT6,717,099,343,7964,198,015,574,51
P/E (adj.)10,588,0612,919,3932,8717,5513,9011,86
P/E10,588,9212,919,39179,7117,5513,9011,86
P/B1,961,722,541,401,341,261,211,17
P/S0,520,470,620,350,460,440,420,40
Udbytteprocent2,86 %4,21 %3,42 %5,76 %1,31 %3,92 %5,22 %4,22 %
Equity ratio55,83 %56,22 %56,49 %67,00 %71,06 %71,78 %72,01 %72,36 %
Gearing ratio-14,79 %-22,78 %-51,12 %-53,85 %-45,42 %-50,91 %-54,47 %-56,59 %

Kvartalsdata

Q1/22Q2/22Q3/22Q4/222022Q1/23eQ2/23eQ3/23eQ4/23e
Omsætning36,7037,0073,7023,7724,74
EBITDA3,213,016,220,182,25
EBIT2,211,914,12-0,921,15
Overskud før skat1,711,813,52-0,921,05
Netto indkomst1,311,412,72-0,720,84