Taaleri
9,3 EUR 0 %8.415 investorer følger denne virksomhed
Taaleri is a company operating in the financial sector. The company is a Nordic private equity fund company that focuses on renewable energy and other alternative investments. The company has two business segments: Equity Funds and Strategic Investments. With its capital funds, Taaleri creates, for example, wind and solar power, biofuels and real estate. The company was founded in 2007 and its head office is located in Helsinki, Finland.
P/E (23e)
15,08
EV/EBIT (23e)
8,51
P/B (23e)
1,34
Udbytteafkast, % (23e)
8,28 %
Kursmål
11.00 EUR
Anbefaling
Reducer
Opdateret
3.5.2023
NASDAQ Helsinki
TAALA
Daglig lav / høj pris
9,3 / 9,37
EUR
Markedsværdi
263,66 mio. EUR
Aktieomsætning
25,2 t EUR
Volumen
2,7 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Seneste analyser
Analyst
Sauli Vilén
Business lead research, analyst
Kasper Mellas
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
16.08.2023
Delårsrapport
01.11.2023
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 67,18 | 86,69 | 69,72 | 63,23 | 57,49 | 64,80 | 52,61 | 57,67 |
| vækst-% | -7,10 % | 29,05 % | -19,58 % | -9,31 % | -9,07 % | 12,70 % | -18,81 % | 9,61 % |
| EBITDA | 19,17 | 27,04 | 144,42 | 28,58 | 25,94 | 34,63 | 22,33 | 27,13 |
| EBIT (adj.) | 16,51 | 24,54 | 28,73 | 27,37 | 25,34 | 34,22 | 21,63 | 26,27 |
| EBIT | 16,51 | 24,54 | 143,63 | 27,37 | 25,34 | 34,22 | 21,63 | 26,27 |
| Overskud før skat | 16,47 | 24,54 | 141,27 | 26,42 | 24,46 | 33,78 | 21,63 | 26,27 |
| Netto indkomst | 11,09 | 19,99 | 136,03 | 20,62 | 17,86 | 26,18 | 16,42 | 20,09 |
| EPS (adj.) | 0,39 | 0,71 | 0,75 | 0,73 | 0,62 | 0,89 | 0,55 | 0,67 |
| vækst-% | -48,73 % | 80,19 % | 5,70 % | -2,42 % | -15,19 % | 43,65 % | -37,92 % | 21,15 % |
| Udbytte | 0,16 | 1,32 | 1,20 | 0,70 | 0,77 | 0,80 | 0,82 | 0,84 |
| Udbytte ratio | 40,89 % | 187,22 % | 25,01 % | 96,26 % | 124,85 % | 90,30 % | 149,10 % | 126,07 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 28,54 % | 31,19 % | 207,15 % | 45,20 % | 45,12 % | 53,45 % | 42,45 % | 47,04 % |
| EBIT-% (adj.) | 24,58 % | 28,30 % | 41,21 % | 43,29 % | 44,07 % | 52,81 % | 41,11 % | 45,56 % |
| EBIT-% | 24,58 % | 28,30 % | 206,02 % | 43,29 % | 44,07 % | 52,81 % | 41,11 % | 45,56 % |
| ROE | 8,49 % | 13,79 % | 71,67 % | 9,51 % | 12,89 % | 8,15 % | 10,27 % | |
| ROI | 8,55 % | 12,29 % | 64,91 % | 11,84 % | 11,66 % | 16,15 % | 10,62 % | 13,22 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 8,42 | 8,12 | 11,20 | 11,18 | 9,30 | 9,30 | 9,30 | 9,30 |
| Aktier | 28,35 | 28,35 | 28,35 | 28,35 | 28,95 | 29,55 | 29,85 | 30,15 |
| Markedsværdi | 238,71 | 230,21 | 317,53 | 316,96 | 269,24 | 274,82 | 277,61 | 280,40 |
| Enterprise value | 260,66 | 274,28 | 299,13 | 285,01 | 215,70 | 201,61 | 204,20 | 206,36 |
| EV/S | 3,88 | 3,16 | 4,29 | 4,51 | 3,75 | 3,11 | 3,88 | 3,58 |
| EV/EBITDA | 13,60 | 10,15 | 2,07 | 9,97 | 8,32 | 5,82 | 9,14 | 7,61 |
| EV/EBIT (adj.) | 15,79 | 11,18 | 10,41 | 10,41 | 8,51 | 5,89 | 9,44 | 7,85 |
| EV/EBIT | 15,79 | 11,18 | 2,08 | 10,41 | 8,51 | 5,89 | 9,44 | 7,85 |
| P/E (adj.) | 21,52 | 11,52 | 15,03 | 15,37 | 15,08 | 10,50 | 16,91 | 13,96 |
| P/E | 21,52 | 11,52 | 2,33 | 15,37 | 15,08 | 10,50 | 16,91 | 13,96 |
| P/B | 1,70 | 1,54 | 1,38 | 1,56 | 1,34 | 1,34 | 1,40 | 1,45 |
| P/S | 3,55 | 2,66 | 4,55 | 5,01 | 4,68 | 4,24 | 5,28 | 4,86 |
| Udbytteprocent | 1,90 % | 16,26 % | 10,71 % | 6,26 % | 8,28 % | 8,60 % | 8,82 % | 9,03 % |
| Equity ratio | 52,11 % | 55,25 % | 72,09 % | 67,39 % | 67,29 % | 71,30 % | 70,66 % | 70,30 % |
| Gearing ratio | 15,59 % | 16,26 % | -16,71 % | -15,76 % | -26,50 % | -35,41 % | -36,63 % | -37,60 % |
Kvartalsdata
| Q2/22 | Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23e | Q3/23e | Q4/23e | 2023e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 11,85 | 26,92 | 17,31 | 63,23 | 10,15 | 10,35 | 10,84 | 26,16 | 57,49 |
| EBITDA | 2,98 | 18,67 | 7,37 | 28,58 | 1,71 | 2,78 | 3,75 | 17,70 | 25,94 |
| EBIT | 2,41 | 18,46 | 7,14 | 27,37 | 1,56 | 2,63 | 3,60 | 17,55 | 25,34 |
| Overskud før skat | 2,18 | 18,25 | 6,89 | 26,42 | 1,28 | 2,43 | 3,40 | 17,35 | 24,46 |
| Netto indkomst | 0,01 | 15,06 | 7,08 | 20,62 | 0,52 | 1,89 | 2,56 | 12,88 | 17,86 |
Viser Alle indholdstyper
