Metso
8,944EUR -0,95%11.862 investorer følger denne virksomhed
Metso is a supplier of technologies promoting sustainable development as well as comprehensive solutions and services for handling aggregates, mineral processing and metal refining all over the world. The company improves the efficiency of its customers' energy and water use, increases their productivity and reduces environmental risks with the help of its product and process know-how. Metso was born from the merger of Metso Minerals and Outotec in July 2020, and its headquarters is in Helsinki.
P/E (23e)
12,39
EV/EBIT (adj.) (23e)
9,2
P/B (23e)
2,8
Udbytteafkast, % (23e)
3,91 %
Kursmål
10.50 EUR
Anbefaling
Køb
Opdateret
30.10.2023
NASDAQ Helsinki
METSO
Daglig lav / høj pris
8,888 / 9,036
EUR
Markedsværdi
7,41 mia. EUR
Aktieomsætning
1,52 mio. EUR
Volumen
170 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Analyst
Erkki Vesola
Analytiker
Seneste videoer
Finanskalender
Årsrapport
16.02.2024
Generalforsamling
25.04.2024
Delårsrapport
25.04.2024
Delårsrapport
24.07.2024
Delårsrapport
24.10.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Solidium Oy | 14,9 % | 14,9 % |
| Cevian Capital Partners Ltd | 7,8 % | 7,8 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Klaus Cawén | 07.06.2021 | 131.444EUR |
| Lauri Ja Lasse | 07.06.2021 | 131.444EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 4.186,00 | 3.898,00 | 4.236,00 | 4.970,00 | 5.448,34 | 5.563,00 | 5.851,53 | 6.110,41 |
| vækst-% | 104.650.000,00 % | -6,88 % | 8,67 % | 17,33 % | 9,62 % | 2,10 % | 5,19 % | 4,42 % |
| EBITDA | 555,27 | 437,35 | 591,40 | 645,28 | 973,20 | 948,75 | 1.013,95 | 1.080,58 |
| EBIT (adj.) | 478,57 | 420,35 | 525,40 | 704,28 | 871,20 | 832,84 | 899,27 | 960,86 |
| EBIT | 432,37 | 277,35 | 424,40 | 489,28 | 817,20 | 780,84 | 847,27 | 908,86 |
| Overskud før skat | 384,87 | 239,35 | 384,91 | 426,28 | 738,20 | 747,62 | 817,71 | 889,95 |
| Netto indkomst | 249,87 | 176,35 | 341,21 | 318,28 | 543,12 | 554,73 | 606,87 | 660,48 |
| EPS (adj.) | 0,35 | 0,35 | 0,52 | 0,60 | 0,72 | 0,73 | 0,80 | 0,86 |
| vækst-% | 0,18 % | 49,27 % | 14,66 % | 21,10 % | 1,70 % | 8,59 % | 8,14 % | |
| Udbytte | 0,00 | 0,20 | 0,23 | 0,30 | 0,35 | 0,40 | 0,45 | 0,45 |
| Udbytte ratio | 93,86 % | 55,79 % | 77,82 % | 53,25 % | 59,58 % | 61,27 % | 56,30 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 13,26 % | 11,22 % | 13,96 % | 12,98 % | 17,86 % | 17,05 % | 17,33 % | 17,68 % |
| EBIT-% (adj.) | 11,43 % | 10,78 % | 12,40 % | 14,17 % | 15,99 % | 14,97 % | 15,37 % | 15,72 % |
| EBIT-% | 10,33 % | 7,12 % | 10,02 % | 9,84 % | 15,00 % | 14,04 % | 14,48 % | 14,87 % |
| ROE | 24,94 % | 8,73 % | 15,93 % | 13,87 % | 21,80 % | 20,00 % | 19,94 % | 19,85 % |
| ROI | 26,07 % | 8,39 % | 12,89 % | 14,30 % | 22,22 % | 20,36 % | 22,11 % | 23,62 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 5,76 | 8,18 | 9,35 | 9,61 | 8,94 | 8,94 | 8,94 | 8,94 |
| Aktier | 827,61 | 827,61 | 827,61 | 825,64 | 826,33 | 826,33 | 826,33 | 826,33 |
| Markedsværdi | 4.765,36 | 6.765,68 | 7.736,46 | 7.936,01 | 7.390,68 | 7.390,68 | 7.390,68 | 7.390,68 |
| Enterprise value | 5.545,36 | 7.564,68 | 8.214,46 | 8.620,01 | 8.018,00 | 7.719,91 | 7.436,51 | 7.136,77 |
| EV/S | 1,32 | 1,94 | 1,94 | 1,73 | 1,47 | 1,39 | 1,27 | 1,17 |
| EV/EBITDA | 9,99 | 17,30 | 13,89 | 13,36 | 8,24 | 8,14 | 7,33 | 6,60 |
| EV/EBIT (adj.) | 11,59 | 18,00 | 15,63 | 12,24 | 9,20 | 9,27 | 8,27 | 7,43 |
| EV/EBIT | 12,83 | 27,28 | 19,36 | 17,62 | 9,81 | 9,89 | 8,78 | 7,85 |
| P/E (adj.) | 16,56 | 23,47 | 17,98 | 16,12 | 12,39 | 12,18 | 11,22 | 10,37 |
| P/E | 19,07 | 38,37 | 22,67 | 24,93 | 13,61 | 13,32 | 12,18 | 11,19 |
| P/B | 2,38 | 3,32 | 3,44 | 3,39 | 2,80 | 2,54 | 2,32 | 2,13 |
| P/S | 1,14 | 1,74 | 1,83 | 1,60 | 1,36 | 1,33 | 1,26 | 1,21 |
| Udbytteprocent | 2,45 % | 2,46 % | 3,12 % | 3,91 % | 4,47 % | 5,03 % | 5,03 % | |
| Equity ratio | 36,02 % | 37,72 % | 40,21 % | 36,29 % | 40,20 % | 44,28 % | 47,70 % | 51,37 % |
| Gearing ratio | 38,83 % | 39,19 % | 21,24 % | 29,12 % | 23,66 % | 11,29 % | 1,44 % | -7,29 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 1.355,00 | 4.970,00 | 1.334,00 | 1.396,00 | 1.319,00 | 1.399,34 | 5.448,34 | 1.251,44 | 1.368,88 |
| EBITDA | 222,84 | 645,28 | 232,66 | 259,84 | 228,94 | 251,77 | 973,20 | 207,76 | 228,61 |
| EBIT | 182,84 | 489,28 | 192,91 | 221,59 | 189,94 | 212,77 | 817,20 | 165,78 | 186,63 |
| Overskud før skat | 166,84 | 426,28 | 180,91 | 201,59 | 166,94 | 188,77 | 738,20 | 157,48 | 178,33 |
| Netto indkomst | 126,84 | 318,28 | 135,91 | 146,59 | 120,94 | 139,69 | 543,12 | 116,85 | 132,32 |
ViserAlle indholdstyper
