UPM-Kymmene

29,84EUR +0,64 %
16.765 investorer følger denne virksomhed

UPM-Kymmene is active in the forest industry. The company currently works with the development of wood biomass and biofuel. The product portfolio is broad and includes, for example, biochemicals, printing materials, paper, and timber. The company has operations on a global level, with the largest presence around the European market. The head office is located in Helsinki.

P/E (23e)
16,58
EV/EBIT (23e)
14,71
P/B (23e)
1,27
Udbytteafkast, % (23e)
5,03 %
Kursmål
34.00 EUR
Anbefaling
Akkumulér
Opdateret
13.5.2023
NASDAQ Helsinki
UPM
Daglig lav / høj pris
29,58 / 29,88 EUR
Markedsværdi
15,93 mia. EUR
Aktieomsætning
18,56 mio. EUR
Volumen
624 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning10.238,008.580,009.814,0011.720,0011.853,2012.079,0012.296,6012.441,10
vækst-%-2,34 %-16,19 %14,38 %19,42 %1,14 %1,91 %1,80 %1,18 %
EBITDA1.834,001.302,002.077,002.495,601.803,852.151,262.583,642.755,27
EBIT (adj.)1.404,00948,001.471,002.095,601.261,851.463,451.872,652.031,64
EBIT1.344,00761,001.562,001.973,601.223,851.463,451.872,652.031,64
Overskud før skat1.307,00737,001.548,001.943,501.114,851.427,811.842,272.006,88
Netto indkomst1.061,00560,001.286,001.524,99862,681.155,091.494,091.625,71
EPS (adj.)2,081,372,223,151,802,172,803,05
vækst-%-6,23 %-34,18 %62,33 %41,86 %-42,89 %20,31 %29,35 %8,81 %
Udbytte1,301,301,301,501,501,601,701,80
Udbytte ratio65,37 %123,85 %53,93 %52,48 %92,76 %73,90 %60,70 %59,07 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%17,91 %15,17 %21,16 %21,29 %15,22 %17,81 %21,01 %22,15 %
EBIT-% (adj.)13,71 %11,05 %14,99 %17,88 %10,65 %12,12 %15,23 %16,33 %
EBIT-%13,13 %8,87 %15,92 %16,84 %10,33 %12,12 %15,23 %16,33 %
ROE10,69 %5,77 %12,73 %13,06 %6,88 %9,06 %11,28 %11,68 %
ROI12,21 %6,62 %12,36 %12,47 %7,22 %9,30 %11,99 %13,11 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)30,9130,4733,4634,9329,8429,8429,8429,84
Aktier533,51533,51533,51533,51533,51533,51533,51533,51
Markedsværdi16.490,6416.255,9017.851,0818.635,3315.919,7915.919,7915.919,7915.919,79
Enterprise value16.252,6316.577,9019.042,0721.602,3317.997,4017.460,2916.681,9315.770,72
EV/S1,591,931,941,841,521,451,361,27
EV/EBITDA8,8612,739,178,669,988,126,465,72
EV/EBIT (adj.)11,5817,4912,9410,3114,2611,938,917,76
EV/EBIT12,0921,7812,1910,9514,7111,938,917,76
P/E (adj.)14,8722,2715,0611,0916,5813,7810,669,79
P/E15,5429,0313,8812,2218,4513,7810,669,79
P/B1,641,741,651,491,271,231,171,11
P/S1,611,891,821,591,341,321,291,28
Udbytteprocent4,21 %4,27 %3,89 %4,29 %5,03 %5,36 %5,70 %6,03 %
Equity ratio69,11 %64,03 %62,84 %57,99 %65,18 %67,75 %71,30 %75,37 %
Gearing ratio-2,33 %3,38 %10,73 %23,04 %16,05 %11,59 %5,47 %-1,02 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning2.562,003.420,003.231,0011.720,002.787,402.774,163.094,543.197,0711.853,20
EBITDA447,00893,50790,102.495,60433,00419,11434,39517,361.803,85
EBIT335,00781,50674,101.973,60318,00264,11279,39362,361.223,85
Overskud før skat361,00765,70637,801.943,50239,00254,11269,39352,361.114,85
Netto indkomst283,00611,19496,801.524,99176,00200,28210,51275,88862,68