Valmet

28,84EUR -0,07 %
12.349 investorer følger denne virksomhed

Valmet is a technical supplier in the pulp, paper, and energy industries. Services and products offered include printing machines, spare equipment, condition testing of machines, and automation service solutions. In addition to the main business, aftermarket service and training are also offered. Businesses are conducted on a global level, with the largest domestic market in the Nordic region.

P/E (23e)
11,92
EV/EBIT (23e)
10,77
P/B (23e)
2,13
Udbytteafkast, % (23e)
4,85 %
Kursmål
34.00 EUR
Anbefaling
Akkumulér
Opdateret
26.4.2023
NASDAQ Helsinki
VALMT
Daglig lav / høj pris
28,8 / 28,98 EUR
Markedsværdi
5,32 mia. EUR
Aktieomsætning
511,35 t EUR
Volumen
18 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning3.547,003.739,003.934,005.074,005.498,915.532,105.502,605.548,05
vækst-%6,68 %5,41 %5,22 %28,98 %8,37 %0,60 %-0,53 %0,83 %
EBITDA386,00425,50521,00639,00716,61756,85770,75790,83
EBIT (adj.)289,00354,50398,00511,00609,61638,11655,29673,33
EBIT281,00318,50399,00436,00513,61558,11579,29601,33
Overskud før skat269,00306,75396,00431,49495,67541,12561,30595,02
Netto indkomst201,45230,95296,20337,89372,79408,54423,78449,24
EPS (adj.)1,391,731,982,072,422,542,612,76
vækst-%29,06 %24,45 %14,54 %4,99 %16,64 %4,91 %2,61 %5,81 %
Udbytte0,800,901,201,301,401,451,501,58
Udbytte ratio59,42 %58,26 %60,56 %71,00 %69,30 %65,49 %65,32 %65,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%10,88 %11,38 %13,24 %12,59 %13,03 %13,68 %14,01 %14,25 %
EBIT-% (adj.)8,15 %9,48 %10,12 %10,07 %11,09 %11,53 %11,91 %12,14 %
EBIT-%7,92 %8,52 %10,14 %8,59 %9,34 %10,09 %10,53 %10,84 %
ROE20,31 %21,22 %24,05 %17,68 %14,94 %15,90 %15,57 %15,56 %
ROI22,76 %21,70 %23,17 %17,04 %15,90 %18,15 %19,63 %20,13 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)21,3623,3637,7225,1628,8428,8428,8428,84
Aktier149,62149,49149,49184,53184,53184,53184,53184,53
Markedsværdi3.195,863.492,115.638,804.642,775.321,855.321,855.321,855.321,85
Enterprise value3.148,873.714,115.595,805.173,775.532,075.174,484.913,224.636,97
EV/S0,890,991,421,021,010,940,890,84
EV/EBITDA8,168,7310,748,107,726,846,375,86
EV/EBIT (adj.)10,9010,4814,0610,129,078,117,506,89
EV/EBIT11,2111,6614,0211,8710,779,278,487,71
P/E (adj.)15,4113,5419,0912,1311,9211,3611,0710,46
P/E15,8615,1219,0413,7414,2813,0312,5611,85
P/B3,073,074,251,862,132,011,901,79
P/S0,900,931,430,920,970,960,970,96
Udbytteprocent3,75 %3,85 %3,18 %5,17 %4,85 %5,03 %5,20 %5,49 %
Equity ratio40,99 %38,96 %42,02 %49,35 %48,28 %54,46 %58,90 %60,29 %
Gearing ratio-4,59 %19,42 %-3,23 %21,23 %8,41 %-5,56 %-14,56 %-22,99 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning1.286,001.287,901.540,105.074,001.321,001.366,431.308,731.502,755.498,91
EBITDA178,00155,00214,00639,00154,80166,91172,71222,20716,61
EBIT120,0097,00156,00436,0096,80117,91124,71174,20513,61
Overskud før skat120,0097,60151,89431,4991,36113,91120,71169,70495,67
Netto indkomst101,0070,60121,29337,8969,5685,4390,53127,27372,79