Ilkka

3,34EUR -0,3 %
3.421 investorer følger denne virksomhed

Ilkka operates in the media industry. Within the Group, there are several newspapers with different orientations. In addition to the main business, the company also offers various marketing and communication services, as well as printing services for advertising material. The largest presence is in the Nordic market. The head office is located in Seinäjoki.

P/E (23e)
15,6
EV/EBIT (23e)
-32
P/B (23e)
0,56
Udbytteafkast, % (23e)
5,99 %
Kursmål
3.70 EUR
Anbefaling
Akkumulér
Opdateret
8.5.2023
NASDAQ Helsinki
ILKKA2
Daglig lav / høj pris
3,33 / 3,36 EUR
Markedsværdi
71 mio. EUR
Aktieomsætning
11,55 t EUR
Volumen
3,5 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Petri Gostowski
Petri Gostowski
Analytiker

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning36,4345,8149,6557,8160,4860,7161,7362,68
vækst-%-0,13 %25,76 %8,39 %16,44 %4,61 %0,37 %1,68 %1,54 %
EBITDA2,6017,516,492,762,593,093,303,09
EBIT (adj.)1,251,771,391,170,891,361,601,76
EBIT0,9514,552,66-0,91-1,41-0,48-0,040,22
Overskud før skat3,9018,597,031,123,494,474,264,74
Netto indkomst3,7718,846,570,723,154,254,054,50
EPS (adj.)0,160,240,210,110,210,240,220,24
vækst-%4.325,00 %48,86 %-12,62 %-47,11 %94,55 %11,82 %-6,50 %6,17 %
Udbytte0,200,300,300,200,200,220,240,26
Udbytte ratio134,94 %40,53 %116,27 %704,36 %161,63 %131,72 %150,64 %146,84 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%7,13 %38,22 %13,06 %4,77 %4,29 %5,09 %5,34 %4,93 %
EBIT-% (adj.)3,43 %3,86 %2,79 %2,02 %1,47 %2,24 %2,60 %2,81 %
EBIT-%2,61 %31,76 %5,35 %-1,57 %-2,33 %-0,79 %-0,06 %0,36 %
ROE2,92 %12,74 %3,93 %0,44 %2,04 %2,78 %2,68 %3,01 %
ROI0,73 %9,75 %1,57 %-0,55 %-0,91 %0,24 %-0,02 %0,14 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)3,494,204,763,603,343,343,343,34
Aktier25,4525,4525,4525,4325,4325,4325,4325,43
Markedsværdi88,82106,89121,1491,5484,9384,9384,9384,93
Enterprise value33,7066,6475,7051,7445,1445,1045,8647,20
EV/S0,931,451,520,890,750,740,740,75
EV/EBITDA12,983,8111,6718,7517,4014,5913,9115,27
EV/EBIT (adj.)27,0037,6954,6644,2650,9233,1128,5926,76
EV/EBIT35,514,5828,49----210,65
P/E (adj.)21,8217,6422,8832,7215,6013,9514,9214,06
P/E23,555,6718,45126,7826,9920,0020,9618,86
P/B0,650,670,690,590,560,560,560,57
P/S2,442,332,441,581,401,401,381,35
Udbytteprocent5,73 %7,14 %6,30 %5,56 %5,99 %6,59 %7,19 %7,78 %
Equity ratio93,19 %87,74 %87,44 %85,89 %81,63 %81,47 %80,52 %79,36 %
Gearing ratio-40,32 %-25,30 %-25,98 %-25,70 %-26,01 %-26,19 %-25,95 %-25,32 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning14,6313,9515,6657,8115,0715,2014,3015,9160,48
EBITDA0,571,060,562,760,400,520,990,692,59
EBIT-0,390,06-0,21-0,91-0,61-0,48-0,01-0,31-1,41
Overskud før skat-1,51-0,220,181,120,093,520,09-0,213,49
Netto indkomst-1,49-0,240,060,72-0,053,420,09-0,313,15