Panostaja

0,574EUR -0,69 %
3.997 investorer følger denne virksomhed

Panostaja is an investment company. The company acquires and develops small and medium-sized companies with long-term development potential. In addition to growth potential, the companies focus on actively owning and driving strategic changes. The investment portfolio is focused on several industries with the main concentration in healthcare and industry around the European market. The company's headquarters are located in Tampere.

P/E (23e)
-14,94
EV/EBIT (23e)
100,7
P/B (23e)
0,9
Udbytteafkast, % (23e)
5,23 %
Kursmål
0.58 EUR
Anbefaling
Reducer
Opdateret
4.6.2023
NASDAQ Helsinki
PNA1V
Daglig lav / høj pris
0,574 / 0,574 EUR
Markedsværdi
30,61 mio. EUR
Aktieomsætning
6,89 EUR
Volumen
12
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Juha Kinnunen
Juha Kinnunen
Analytiker

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning190,23159,00132,98137,93142,39146,96153,18158,71
vækst-%-4,72 %-16,42 %-16,36 %3,72 %3,24 %3,21 %4,23 %3,61 %
EBITDA15,1021,1516,5319,8113,8416,3217,5818,49
EBIT (adj.)3,600,812,035,170,903,604,775,61
EBIT3,600,812,035,170,903,604,775,61
Overskud før skat1,67-1,80-0,073,18-1,251,292,523,45
Netto indkomst1,64-4,35-1,861,33-2,03-0,340,411,38
EPS (adj.)0,03-0,08-0,040,03-0,04-0,010,010,03
vækst-%-93,16 %-365,30 %-251,96 %239,12 %
Udbytte0,080,030,080,030,030,030,030,02
Udbytte ratio255,32 %-36,09 %-226,44 %118,66 %-78,09 %-470,80 %388,04 %80,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%7,94 %13,30 %12,43 %14,36 %9,72 %11,10 %11,48 %11,65 %
EBIT-% (adj.)1,89 %0,51 %1,53 %3,75 %0,63 %2,45 %3,11 %3,53 %
EBIT-%1,89 %0,51 %1,53 %3,75 %0,63 %2,45 %3,11 %3,53 %
ROE3,18 %-9,34 %-4,51 %3,47 %-5,73 %-1,03 %1,31 %4,55 %
ROI2,56 %0,73 %1,41 %4,04 %0,72 %3,15 %4,17 %4,97 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)0,910,760,730,620,570,570,570,57
Aktier52,3452,3452,5652,6552,7152,7152,7152,71
Markedsværdi47,6339,5738,4832,5330,2630,2630,2630,26
Enterprise value131,10134,16123,8389,4790,7392,9394,2991,85
EV/S0,690,840,930,650,640,630,620,58
EV/EBITDA8,686,347,494,526,555,705,364,97
EV/EBIT (adj.)36,40165,2261,0017,31100,7025,8119,7816,38
EV/EBIT36,40165,2261,0017,31100,7025,8119,7816,38
P/E (adj.)29,04--24,44--74,2421,89
P/E29,04--24,44--74,2421,89
P/B0,950,920,970,880,900,960,991,00
P/S0,250,250,290,240,210,210,200,19
Udbytteprocent8,79 %3,97 %10,93 %4,85 %5,23 %5,23 %5,23 %3,65 %
Equity ratio41,14 %33,50 %37,05 %38,63 %36,17 %34,85 %33,61 %34,06 %
Gearing ratio73,94 %97,40 %90,17 %72,85 %84,16 %91,42 %96,15 %91,75 %

Kvartalsdata

Q3/22Q4/222022Q1/23Q2/23Q3/23eQ4/23e2023eQ1/24e
Omsætning32,3736,81137,9335,4635,0333,8238,08142,39
EBITDA2,043,9919,813,173,412,454,8213,84
EBIT-1,23-0,605,170,060,11-0,771,500,90
Overskud før skat-1,60-1,203,18-0,51-0,43-1,290,98-1,25
Netto indkomst-1,19-0,591,33-0,77-0,57-0,970,28-2,03