Metsä Board

7,61EUR -1,23 %
10.309 investorer følger denne virksomhed

Metsä Board is a manufacturing company active in the paper and pulp industry. The company is a manufacturer of cartons made of forest fiber. The products are used for consumer and food products. In addition to the production of cartons, the company offers services related to technical analysis and design development. The company is most active in the European market. Metsä Board´s head office is located in Espoo.

P/E (23e)
12,95
EV/EBIT (23e)
11,12
P/B (23e)
1,3
Udbytteafkast, % (23e)
4,86 %
Kursmål
7.50 EUR
Anbefaling
Akkumulér
Opdateret
27.4.2023
NASDAQ Helsinki
METSB
Daglig lav / høj pris
7,515 / 7,72 EUR
Markedsværdi
2,46 mia. EUR
Aktieomsætning
2,88 mio. EUR
Volumen
379 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning1.931,801.889,502.084,102.479,502.297,972.315,002.405,002.471,00
vækst-%-0,63 %-2,19 %10,30 %18,97 %-7,32 %0,74 %3,89 %2,74 %
EBITDA294,51321,76466,05614,60389,82413,49453,05501,69
EBIT (adj.)184,31221,26386,55520,70281,92286,00321,00346,00
EBIT180,81227,26375,85531,50281,82286,00321,00346,00
Overskud før skat165,55212,29365,81524,86272,64274,87308,93334,73
Netto indkomst144,55170,09292,11409,92208,89218,16236,43261,19
EPS (adj.)0,410,460,851,140,590,610,660,73
vækst-%-29,29 %12,33 %82,59 %33,90 %-48,29 %4,39 %8,38 %10,47 %
Udbytte0,240,260,410,580,370,400,420,45
Udbytte ratio59,03 %54,35 %49,90 %50,31 %62,98 %65,19 %63,16 %61,26 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%15,25 %17,03 %22,36 %24,79 %16,96 %17,86 %18,84 %20,30 %
EBIT-% (adj.)9,54 %11,71 %18,55 %21,00 %12,27 %12,35 %13,35 %14,00 %
EBIT-%9,36 %12,03 %18,03 %21,44 %12,26 %12,35 %13,35 %14,00 %
ROE10,86 %12,50 %18,95 %21,70 %10,04 %10,27 %10,67 %11,27 %
ROI10,19 %12,56 %18,22 %21,29 %10,72 %10,78 %11,58 %12,21 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)6,008,628,618,777,617,617,617,61
Aktier355,54355,54355,54355,54355,54355,54355,54355,54
Markedsværdi2.131,443.064,733.061,173.116,282.705,632.705,632.705,632.705,63
Enterprise value2.440,943.301,883.242,723.471,833.134,223.188,363.178,393.023,07
EV/S1,261,751,561,401,361,381,321,22
EV/EBITDA8,2910,266,965,658,047,717,026,03
EV/EBIT (adj.)13,2414,928,396,6711,1211,159,908,74
EV/EBIT13,5014,538,636,5311,1211,159,908,74
P/E (adj.)14,4818,5410,147,7112,9512,4011,4410,36
P/E14,7518,0210,487,6012,9512,4011,4410,36
P/B1,592,211,801,501,301,251,201,14
P/S1,101,621,471,261,181,171,131,09
Udbytteprocent4,00 %3,02 %4,76 %6,62 %4,86 %5,26 %5,52 %5,91 %
Equity ratio58,93 %60,10 %63,17 %66,18 %69,07 %69,60 %70,14 %72,15 %
Gearing ratio23,23 %17,23 %-4,18 %4,30 %7,53 %9,57 %8,79 %2,30 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning650,50647,20599,802.479,50593,64548,39562,03593,912.297,97
EBITDA164,10177,20111,40614,60113,4088,8985,81101,72389,82
EBIT142,60153,5094,70531,5088,4061,8957,8173,72281,82
Overskud før skat140,00152,3093,46524,8687,7259,3954,8170,72272,64
Netto indkomst106,42117,4875,32409,9267,9245,2940,4055,28208,89