Suominen

2,75EUR +2,61 %
4.415 investorer følger denne virksomhed

Suominen is a manufacturing company. The company manufactures and develops a wide range of napkins, hygiene products, and medical applications. The production is based on non-woven fabrics that can be used for various purposes. Customers are found in a number of industries, with the largest operations in Europe and North America. The company is headquartered in Helsinki.

P/E (23e)
40,06
EV/EBIT (23e)
52,64
P/B (23e)
1,13
Udbytteafkast, % (23e)
3,64 %
Kursmål
2.80 EUR
Anbefaling
Reducer
Opdateret
4.5.2023
NASDAQ Helsinki
SUY1V
Daglig lav / høj pris
2,75 / 2,81 EUR
Markedsværdi
160,21 mio. EUR
Aktieomsætning
5,59 t EUR
Volumen
2 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning411,41458,89443,22493,30475,78471,02475,73480,49
vækst-%-4,57 %11,54 %-3,42 %11,30 %-3,55 %-1,00 %1,00 %1,00 %
EBITDA33,6760,8947,0314,2822,5136,3641,4941,18
EBIT (adj.)8,1339,4926,94-4,168,6120,6522,8922,67
EBIT8,1339,4926,94-8,964,0117,6522,8922,67
Overskud før skat2,1333,9126,55-11,880,3115,1520,3921,25
Netto indkomst0,2230,1220,74-13,86-0,6510,9115,2915,93
EPS (adj.)0,000,520,31-0,160,070,240,270,28
vækst-%13.344,65 %-40,98 %-150,96 %252,55 %9,95 %4,20 %
Udbytte0,050,200,200,100,100,150,150,14
Udbytte ratio1.282,79 %38,17 %55,43 %-41,47 %-877,72 %79,02 %56,37 %50,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%8,18 %13,27 %10,61 %2,89 %4,73 %7,72 %8,72 %8,57 %
EBIT-% (adj.)1,98 %8,61 %6,08 %-0,84 %1,81 %4,38 %4,81 %4,72 %
EBIT-%1,98 %8,61 %6,08 %-1,82 %0,84 %3,75 %4,81 %4,72 %
ROE0,17 %21,64 %13,42 %-8,96 %-0,46 %7,67 %10,33 %10,28 %
ROI3,45 %16,21 %9,68 %-3,19 %1,72 %8,05 %10,25 %10,03 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)2,315,085,183,002,752,752,752,75
Aktier57,4757,4757,4757,4757,4757,4757,4757,47
Markedsværdi132,75291,94297,69172,12158,04158,04158,04158,04
Enterprise value204,18334,36345,47226,02211,01207,15202,82198,00
EV/S0,500,730,780,460,440,440,430,41
EV/EBITDA6,065,497,3515,839,375,704,894,81
EV/EBIT (adj.)25,128,4712,82-24,5110,038,868,74
EV/EBIT25,128,4712,82-52,6411,748,868,74
P/E (adj.)592,659,6916,75-40,0611,3610,339,92
P/E592,659,6914,36--14,4910,339,92
P/B1,002,001,821,181,131,091,041,00
P/S0,320,640,670,350,330,340,330,33
Udbytteprocent2,16 %3,94 %3,86 %3,34 %3,64 %5,45 %5,45 %5,04 %
Equity ratio42,73 %45,96 %42,21 %42,49 %46,21 %47,49 %49,53 %51,74 %
Gearing ratio53,91 %29,08 %29,28 %36,93 %37,96 %33,93 %29,58 %25,18 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning118,02131,94133,08493,30116,80119,09121,51118,38475,78
EBITDA1,865,104,0214,282,602,248,459,2222,51
EBIT-2,900,20-4,99-8,96-2,10-2,363,854,624,01
Overskud før skat-2,180,10-7,61-11,88-3,60-3,363,254,020,31
Netto indkomst-2,32-0,40-8,81-13,86-3,90-2,352,503,10-0,65