Kemira
15,32EUR +0,33%9.981 investorer følger denne virksomhed
Kemira is a global chemical company providing chemical solutions for industries that use a lot of water. The company provides solutions for pulp & paper, water treatment, and the energy industry. The products are sold on a global level, where the main business focus is in Europe, the Americas, and Asia-Pacific. The company is headquartered in Helsinki.
P/E (23e)
7,61
EV/EBIT (adj.) (23e)
6,45
P/B (23e)
1,26
Udbytteafkast, % (23e)
4,24 %
Kursmål
15.00 EUR
Anbefaling
Reducer
Opdateret
24.10.2023
NASDAQ Helsinki
KEMIRA
Daglig lav / høj pris
15,15 / 15,36
EUR
Markedsværdi
2,38 mia. EUR
Aktieomsætning
1,47 mio. EUR
Volumen
96 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Analyst

Petri Gostowski
Co. Head of Research
Seneste videoer
Finanskalender
Årsrapport
09.02.2024
Generalforsamling
20.03.2024
Delårsrapport
26.04.2024
Delårsrapport
17.07.2024
Delårsrapport
25.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 21,6 % | 21,6 % |
Solidium Oy | 5,0 % | 5,0 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Matti Kähkönen | 17.02.2022 | 60.900EUR |
Jari Paasikivi | 14.02.2022 | 15.720EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 2.658,80 | 2.427,10 | 2.674,40 | 3.569,60 | 3.377,79 | 3.020,24 | 3.036,12 | 3.127,20 |
vækst-% | 2,55 % | -8,71 % | 10,19 % | 33,47 % | -5,37 % | -10,59 % | 0,53 % | 3,00 % |
EBITDA | 382,20 | 413,30 | 373,20 | 558,80 | 631,85 | 472,77 | 476,92 | 490,96 |
EBIT (adj.) | 223,90 | 237,70 | 225,50 | 361,60 | 446,55 | 286,85 | 288,25 | 300,80 |
EBIT | 194,30 | 215,90 | 170,10 | 347,60 | 426,25 | 266,85 | 268,25 | 280,80 |
Overskud før skat | 154,60 | 181,00 | 143,40 | 308,20 | 380,45 | 234,53 | 244,03 | 259,42 |
Netto indkomst | 110,10 | 131,30 | 108,02 | 231,70 | 288,76 | 177,02 | 184,43 | 196,43 |
EPS (adj.) | 0,91 | 1,00 | 1,07 | 1,60 | 2,01 | 1,28 | 1,33 | 1,41 |
vækst-% | 21,90 % | 9,59 % | 6,60 % | 49,87 % | 25,79 % | -36,25 % | 3,76 % | 5,87 % |
Udbytte | 0,56 | 0,58 | 0,58 | 0,62 | 0,65 | 0,65 | 0,65 | 0,65 |
Udbytte ratio | 77,78 % | 67,55 % | 82,22 % | 41,11 % | 34,58 % | 56,41 % | 54,14 % | 50,83 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14,37 % | 17,03 % | 13,95 % | 15,65 % | 18,71 % | 15,65 % | 15,71 % | 15,70 % |
EBIT-% (adj.) | 8,42 % | 9,79 % | 8,43 % | 10,13 % | 13,22 % | 9,50 % | 9,49 % | 9,62 % |
EBIT-% | 7,31 % | 8,90 % | 6,36 % | 9,74 % | 12,62 % | 8,84 % | 8,84 % | 8,98 % |
ROE | 9,15 % | 10,90 % | 8,57 % | 15,45 % | 16,34 % | 9,31 % | 9,30 % | 9,47 % |
ROI | 9,16 % | 10,09 % | 7,70 % | 13,85 % | 15,90 % | 10,21 % | 10,39 % | 10,79 % |
Værdiansættelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 13,26 | 12,94 | 13,33 | 14,33 | 15,32 | 15,32 | 15,32 | 15,32 |
Aktier | 152,92 | 152,92 | 153,13 | 153,62 | 153,62 | 153,62 | 153,62 | 153,62 |
Markedsværdi | 2.027,77 | 1.978,84 | 2.041,18 | 2.201,37 | 2.353,46 | 2.353,46 | 2.353,46 | 2.353,46 |
Enterprise value | 2.833,82 | 2.732,32 | 2.885,19 | 2.967,70 | 2.879,84 | 2.777,79 | 2.711,23 | 2.628,60 |
EV/S | 1,07 | 1,13 | 1,08 | 0,83 | 0,85 | 0,92 | 0,89 | 0,84 |
EV/EBITDA | 7,41 | 6,61 | 7,73 | 5,31 | 4,56 | 5,88 | 5,68 | 5,35 |
EV/EBIT (adj.) | 12,66 | 11,49 | 12,79 | 8,21 | 6,45 | 9,68 | 9,41 | 8,74 |
EV/EBIT | 14,58 | 12,66 | 16,96 | 8,54 | 6,76 | 10,41 | 10,11 | 9,36 |
P/E (adj.) | 14,52 | 12,93 | 12,49 | 8,96 | 7,61 | 11,95 | 11,51 | 10,87 |
P/E | 18,42 | 15,07 | 18,90 | 9,50 | 8,15 | 13,30 | 12,76 | 11,98 |
P/B | 1,67 | 1,66 | 1,54 | 1,32 | 1,26 | 1,21 | 1,16 | 1,11 |
P/S | 0,76 | 0,82 | 0,76 | 0,62 | 0,70 | 0,78 | 0,78 | 0,75 |
Udbytteprocent | 4,22 % | 4,48 % | 4,35 % | 4,33 % | 4,24 % | 4,24 % | 4,24 % | 4,24 % |
Equity ratio | 42,67 % | 43,21 % | 42,85 % | 46,22 % | 52,88 % | 57,38 % | 59,75 % | 61,94 % |
Gearing ratio | 65,92 % | 62,99 % | 63,29 % | 45,78 % | 28,03 % | 21,70 % | 17,54 % | 12,88 % |
Kvartalsdata
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 968,30 | 3.569,60 | 906,10 | 840,00 | 828,70 | 802,99 | 3.377,79 | ||
EBITDA | 184,80 | 558,80 | 184,20 | 147,30 | 157,20 | 143,15 | 631,85 | ||
EBIT | 131,80 | 347,60 | 133,40 | 97,20 | 104,50 | 91,15 | 426,25 | ||
Overskud før skat | 116,50 | 308,20 | 122,70 | 85,00 | 94,60 | 78,15 | 380,45 | ||
Netto indkomst | 88,30 | 231,70 | 93,00 | 64,60 | 71,70 | 59,46 | 288,76 |
ViserAlle indholdstyper