Raisio
1,978EUR +0,82%6.235 investorer følger denne virksomhed
Raisio Group is a Finnish company operating within the food industry. The international company focuses especially on plant-based food. The company's product portfolio includes several food brands and plant-based food ingredients. Most of the activities are located in the Finnish domestic market. Raisio Group has their headquarters in Raisio, Finland.
P/E (23e)
16,28
EV/EBIT (adj.) (23e)
11,57
P/B (23e)
1,21
Udbytteafkast, % (23e)
7,08 %
Kursmål
2.30 EUR
Anbefaling
Akkumulér
Opdateret
1.11.2023
NASDAQ Helsinki
RAIVV
Daglig lav / høj pris
1,96 / 1,978
EUR
Markedsværdi
314,75 mio. EUR
Aktieomsætning
394,34 t EUR
Volumen
201 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Analyst

Pauli Lohi
Analytiker
Finanskalender
Årsrapport
13.02.2024
Generalforsamling
09.04.2024
Delårsrapport
07.05.2024
Delårsrapport
07.08.2024
Delårsrapport
05.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken Ab (publ) Helsinki Branch | 12,2 % | 2,7 % |
Varma Mutual Pension Insurance Company | 3,3 % | 0,7 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Saarinen | 28.11.2023 | 9.859EUR |
Mika Saarinen | 02.11.2023 | 10.300EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 236,30 | 233,56 | 246,55 | 220,80 | 220,00 | 233,04 | 248,98 | 258,94 |
vækst-% | 3,50 % | -1,16 % | 5,56 % | -10,44 % | -0,36 % | 5,93 % | 6,84 % | 4,00 % |
EBITDA | 33,66 | 35,06 | 32,16 | 27,85 | 31,70 | 33,35 | 37,40 | 41,12 |
EBIT (adj.) | 27,26 | 27,74 | 22,11 | 18,36 | 22,40 | 22,95 | 26,69 | 30,06 |
EBIT | 27,26 | 28,86 | 23,71 | 17,95 | 21,50 | 22,95 | 26,69 | 30,06 |
Overskud før skat | 28,43 | 29,42 | 24,63 | 15,05 | 23,60 | 24,55 | 27,10 | 30,39 |
Netto indkomst | 25,51 | 23,42 | 20,77 | 12,51 | 18,35 | 19,64 | 21,68 | 24,31 |
EPS (adj.) | 0,16 | 0,14 | 0,12 | 0,08 | 0,12 | 0,12 | 0,14 | 0,15 |
vækst-% | 20,89 % | -12,63 % | -14,57 % | -32,63 % | 49,02 % | 2,05 % | 10,39 % | 12,12 % |
Udbytte | 0,13 | 0,13 | 0,14 | 0,14 | 0,14 | 0,14 | 0,14 | 0,15 |
Udbytte ratio | 80,19 % | 87,39 % | 106,79 % | 177,38 % | 120,90 % | 112,94 % | 102,31 % | 97,77 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14,24 % | 15,01 % | 13,04 % | 12,61 % | 14,41 % | 14,31 % | 15,02 % | 15,88 % |
EBIT-% (adj.) | 11,54 % | 11,88 % | 8,97 % | 8,31 % | 10,18 % | 9,85 % | 10,72 % | 11,61 % |
EBIT-% | 11,54 % | 12,36 % | 9,62 % | 8,13 % | 9,77 % | 9,85 % | 10,72 % | 11,61 % |
ROE | 9,52 % | 8,66 % | 7,55 % | 4,60 % | 7,03 % | 7,63 % | 8,47 % | 9,47 % |
ROI | 10,77 % | 11,18 % | 8,49 % | 6,35 % | 7,96 % | 8,77 % | 9,98 % | 11,00 % |
Værdiansættelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3,40 | 3,19 | 3,37 | 2,49 | 1,98 | 1,98 | 1,98 | 1,98 |
Aktier | 157,35 | 157,45 | 158,45 | 158,45 | 158,45 | 158,45 | 158,45 | 158,45 |
Markedsværdi | 534,99 | 502,25 | 533,96 | 394,53 | 313,41 | 313,41 | 313,41 | 313,41 |
Enterprise value | 436,39 | 419,16 | 474,06 | 349,43 | 259,17 | 260,79 | 267,56 | 267,20 |
EV/S | 1,85 | 1,79 | 1,92 | 1,58 | 1,18 | 1,12 | 1,07 | 1,03 |
EV/EBITDA | 12,96 | 11,96 | 14,74 | 12,55 | 8,18 | 7,82 | 7,15 | 6,50 |
EV/EBIT (adj.) | 16,01 | 15,11 | 21,44 | 19,04 | 11,57 | 11,36 | 10,02 | 8,89 |
EV/EBIT | 16,01 | 14,52 | 19,99 | 19,47 | 12,05 | 11,36 | 10,02 | 8,89 |
P/E (adj.) | 20,97 | 22,52 | 27,85 | 30,55 | 16,28 | 15,96 | 14,45 | 12,89 |
P/E | 20,97 | 21,44 | 25,71 | 31,55 | 17,08 | 15,96 | 14,45 | 12,89 |
P/B | 1,97 | 1,86 | 1,90 | 1,50 | 1,21 | 1,22 | 1,23 | 1,22 |
P/S | 2,26 | 2,15 | 2,17 | 1,79 | 1,42 | 1,34 | 1,26 | 1,21 |
Udbytteprocent | 3,82 % | 4,08 % | 4,15 % | 5,62 % | 7,08 % | 7,08 % | 7,08 % | 7,58 % |
Equity ratio | 87,94 % | 85,66 % | 79,22 % | 79,22 % | 82,59 % | 81,12 % | 78,30 % | 78,14 % |
Gearing ratio | -36,34 % | -30,84 % | -21,34 % | -17,15 % | -20,96 % | -20,53 % | -17,93 % | -17,92 % |
Kvartalsdata
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 55,62 | 220,80 | 56,46 | 52,74 | 56,10 | 54,70 | 220,00 | 56,85 | 55,40 |
EBITDA | 8,25 | 27,85 | 6,51 | 7,50 | 9,63 | 8,06 | 31,70 | 6,94 | 8,08 |
EBIT | 5,85 | 17,95 | 4,01 | 5,00 | 7,03 | 5,46 | 21,50 | 4,34 | 5,48 |
Overskud før skat | 6,15 | 15,05 | 4,41 | 5,70 | 7,63 | 5,86 | 23,60 | 4,74 | 5,88 |
Netto indkomst | 5,01 | 12,51 | 3,53 | 4,20 | 5,93 | 4,69 | 18,35 | 3,79 | 4,70 |
ViserAlle indholdstyper