Kemira
21.68 EUR -0.09%10,070 investors are following this company
Kemira is a global chemical company providing chemical solutions for industries that use a lot of water. The company provides solutions for pulp & paper, water treatment, and the energy industry. The products are sold on a global level, where the main business focus is in Europe, the Americas, and Asia-Pacific. The company is headquartered in Helsinki.
P/E (24e)
12.21
EV/EBIT (adj.) (24e)
9.24
P/B (24e)
1.84
Dividend yield-% (24e)
3.23 %
Target price
21.00 EUR
Recommendation
Accumulate
Updated
28.4.2024
NASDAQ Helsinki
KEMIRA
Daily low / high price
21.54 / 21.94
EUR
Market cap
3.37B EUR
Turnover
1.02M EUR
Volume
47K
Business risk
Valuation risk
Current
Previous
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
17.07.2024
Interim report
25.10.2024
Half year dividend
28.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 21.6 % | 21.6 % |
Solidium Oy | 5.0 % | 5.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Annika Paasikivi | 01.03.2023 | 25,158,600EUR |
Annika Paasikivi | 13.02.2023 | 24,800,000EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 2,427.1 | 2,674.4 | 3,569.6 | 3,383.7 | 2,856.0 | 2,867.7 | 2,945.1 | 3,024.7 |
growth-% | -8.7 % | 10.2 % | 33.5 % | -5.2 % | -15.6 % | 0.4 % | 2.7 % | 2.7 % |
EBITDA | 413.3 | 373.2 | 558.8 | 539.9 | 549.4 | 522.9 | 531.3 | 550.6 |
EBIT (adj.) | 237.7 | 225.5 | 361.6 | 463.0 | 389.9 | 354.7 | 361.0 | 380.6 |
EBIT | 215.9 | 170.1 | 347.6 | 336.3 | 366.5 | 334.7 | 341.0 | 360.6 |
Profit before taxes | 181.0 | 143.4 | 308.2 | 291.9 | 331.2 | 306.3 | 309.7 | 330.6 |
Net income | 131.3 | 108.0 | 231.7 | 199.0 | 249.4 | 230.9 | 233.6 | 249.9 |
EPS (adj.) | 1.00 | 1.07 | 1.60 | 2.12 | 1.78 | 1.63 | 1.65 | 1.76 |
growth-% | 9.6 % | 6.6 % | 49.9 % | 32.6 % | -16.2 % | -8.0 % | 1.1 % | 6.4 % |
Dividend | 0.58 | 0.58 | 0.62 | 0.68 | 0.70 | 0.72 | 0.72 | 0.74 |
Dividend ratio | 67.6 % | 82.2 % | 41.1 % | 52.5 % | 43.1 % | 47.9 % | 47.4 % | 45.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.0 % | 14.0 % | 15.7 % | 16.0 % | 19.2 % | 18.2 % | 18.0 % | 18.2 % |
EBIT-% (adj.) | 9.8 % | 8.4 % | 10.1 % | 13.7 % | 13.7 % | 12.4 % | 12.3 % | 12.6 % |
EBIT-% | 8.9 % | 6.4 % | 9.7 % | 9.9 % | 12.8 % | 11.7 % | 11.6 % | 11.9 % |
ROE | 10.9 % | 8.6 % | 15.5 % | 11.9 % | 14.4 % | 12.3 % | 11.7 % | 11.8 % |
ROI | 10.0 % | 7.6 % | 13.8 % | 12.6 % | 14.2 % | 13.0 % | 12.9 % | 13.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 12.94 | 13.33 | 14.33 | 16.79 | 21.68 | 21.68 | 21.68 | 21.68 |
Shares | 152.9 | 153.1 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 |
Market cap | 1,978.8 | 2,041.2 | 2,201.4 | 2,579.3 | 3,330.5 | 3,330.5 | 3,330.5 | 3,330.5 |
Enterprise value | 2,732.3 | 2,885.2 | 2,967.7 | 3,109.6 | 3,602.6 | 3,516.5 | 3,425.9 | 3,324.6 |
EV/S | 1.1 | 1.1 | 0.8 | 0.9 | 1.3 | 1.2 | 1.2 | 1.1 |
EV/EBITDA | 6.6 | 7.7 | 5.3 | 5.8 | 6.6 | 6.7 | 6.4 | 6.0 |
EV/EBIT (adj.) | 11.5 | 12.8 | 8.2 | 6.7 | 9.2 | 9.9 | 9.5 | 8.7 |
EV/EBIT | 12.7 | 17.0 | 8.5 | 9.2 | 9.8 | 10.5 | 10.0 | 9.2 |
P/E (adj.) | 12.9 | 12.5 | 9.0 | 7.9 | 12.2 | 13.3 | 13.1 | 12.3 |
P/E | 15.1 | 18.9 | 9.5 | 13.0 | 13.4 | 14.4 | 14.3 | 13.3 |
P/B | 1.7 | 1.5 | 1.3 | 1.5 | 1.8 | 1.7 | 1.6 | 1.5 |
P/S | 0.8 | 0.8 | 0.6 | 0.8 | 1.2 | 1.2 | 1.1 | 1.1 |
Dividend yield | 4.5 % | 4.4 % | 4.3 % | 4.1 % | 3.2 % | 3.3 % | 3.3 % | 3.4 % |
Equity ratio | 43.2 % | 42.9 % | 46.2 % | 48.4 % | 55.7 % | 58.4 % | 60.5 % | 61.8 % |
Gearing ratio | 63.0 % | 63.3 % | 45.8 % | 31.8 % | 14.9 % | 9.5 % | 4.6 % | -0.3 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 840.0 | 828.7 | 808.9 | 3,383.7 | 763.4 | 694.9 | 704.6 | 693.1 | 2,856.0 |
EBITDA | 147.3 | 157.2 | 51.2 | 539.9 | 154.1 | 134.8 | 133.2 | 127.2 | 549.4 |
EBIT | 97.2 | 104.5 | 1.2 | 336.3 | 109.2 | 88.8 | 87.2 | 81.2 | 366.5 |
Profit before taxes | 85.0 | 94.6 | -10.4 | 291.9 | 100.9 | 79.8 | 78.2 | 72.2 | 331.2 |
Net income | 64.6 | 71.7 | -30.3 | 199.0 | 75.8 | 60.3 | 59.0 | 54.3 | 249.4 |
ShowingAll content types
Kemira Oyj's January-March 2024 Interim Report: Strong start to the year with a focused portfolio
Kemira Oyj: Manager's transaction; Oras Invest has acquired 1,550,000 Kemira shares
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools