Nokian Tyres

8,472EUR -0,61 %
13.654 investorer følger denne virksomhed

Nokian Tires is a tire manufacturer. The company delivers tires for cars, trucks, and agricultural machinery. The major specialization is found in the development of tires specialized for Nordic climatic conditions that require grip against cold, snow, and rain. Today, manufacturing and sales are held on a global level with the largest activity in the Nordic countries, Europe and Russia. The company was originally founded in 1931 and is headquartered in Nokia.

P/E (23e)
18,44
EV/EBIT (23e)
13,89
P/B (23e)
0,82
Udbytteafkast, % (23e)
6,49 %
Kursmål
11.00 EUR
Anbefaling
Køb
Opdateret
26.4.2023
NASDAQ Helsinki
TYRES
Daglig lav / høj pris
8,418 / 8,588 EUR
Markedsværdi
1,18 mia. EUR
Aktieomsætning
3,95 mio. EUR
Volumen
465 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning1.585,341.313,701.714,201.776,061.352,821.492,421.588,561.761,83
vækst-%-0,64 %-17,13 %30,49 %3,61 %-23,83 %10,32 %6,44 %10,91 %
EBITDA441,30295,52428,15194,38223,29251,44271,09310,22
EBIT (adj.)316,50182,87324,85221,1894,49126,34155,48183,44
EBIT316,50119,92268,15-116,2294,49116,34125,48153,44
Overskud før skat336,74106,02258,15-146,3680,33102,34111,48139,44
Netto indkomst399,8985,92206,15-175,5363,5180,8588,07110,16
EPS (adj.)1,801,031,841,140,460,660,810,97
vækst-%-15,74 %-42,63 %77,62 %-37,90 %-59,70 %43,05 %23,35 %19,71 %
Udbytte1,141,200,550,550,550,550,550,56
Udbytte ratio39,60 %193,04 %36,88 %-43,32 %119,70 %94,03 %86,32 %70,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%27,84 %22,50 %24,98 %10,94 %16,51 %16,85 %17,07 %17,61 %
EBIT-% (adj.)19,96 %13,92 %18,95 %12,45 %6,98 %8,47 %9,79 %10,41 %
EBIT-%19,96 %9,13 %15,64 %-6,54 %6,98 %7,80 %7,90 %8,71 %
ROE24,56 %5,22 %13,09 %-11,47 %4,45 %5,68 %6,15 %7,57 %
ROI17,53 %6,12 %13,80 %-6,07 %5,21 %6,03 %5,94 %6,92 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)25,6328,8233,309,588,478,478,478,47
Aktier138,92138,22138,22138,25138,22138,22138,22138,22
Markedsværdi3.560,573.983,504.602,731.324,441.171,001.171,001.171,001.171,00
Enterprise value3.601,773.966,304.504,131.465,341.312,421.508,781.614,971.611,03
EV/S2,273,022,630,830,971,011,020,91
EV/EBITDA8,1613,4210,527,545,886,005,965,19
EV/EBIT (adj.)11,3821,6913,876,6313,8911,9410,398,78
EV/EBIT11,3833,0716,80-13,8912,9712,8710,50
P/E (adj.)14,2327,8818,148,4018,4412,8910,458,73
P/E8,9046,3622,33-18,4414,4813,3010,63
P/B2,012,622,830,920,820,820,810,80
P/S2,253,032,690,750,870,780,740,66
Udbytteprocent4,45 %4,16 %1,65 %5,74 %6,49 %6,49 %6,49 %6,58 %
Equity ratio75,87 %65,11 %68,28 %64,85 %67,48 %59,65 %56,46 %55,62 %
Gearing ratio2,33 %-1,13 %-6,06 %9,83 %9,96 %23,70 %30,89 %29,90 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning482,20466,10411,361.776,06236,30311,89362,61442,021.352,82
EBITDA-8,4181,4726,51194,3814,0049,8170,0789,41223,29
EBIT-202,8140,77-13,49-116,22-18,8017,8138,0757,4194,49
Overskud før skat-199,3133,83-38,49-146,36-22,5014,3134,5753,9180,33
Netto indkomst-231,2124,36-15,69-175,53-18,8011,4527,6643,1363,51