Keskisuomalainen
10.10 EUR
+1.41 %
3,327 following
Corporate customer
KSL
NASDAQ Helsinki
Media & Entertainment
Consumer Goods & Services
Overview
Financials & Estimates
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Keskisuomalainen
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 231.1 | 206.8 | 211.7 | 220.9 | 208.5 | 202.6 | 212.7 | 198.3 | 203.0 | 202.8 | 201.7 |
| growth-% | -10.5 % | 2.4 % | 4.3 % | -5.6 % | -2.8 % | 5.0 % | -6.8 % | 2.4 % | -0.1 % | -0.6 % | |
| EBITDA | 14.2 | 19.0 | 23.3 | 28.5 | 11.1 | 13.8 | 27.2 | 26.3 | 25.4 | 25.0 | 24.2 |
| EBIT (adj.) | 14.2 | 9.1 | 12.5 | 3.7 | -0.9 | 3.2 | 14.7 | 12.7 | 13.4 | 14.1 | 14.2 |
| EBIT | 14.2 | 4.9 | 9.6 | 10.0 | -13.8 | -6.2 | 11.8 | 12.7 | 13.4 | 14.1 | 14.2 |
| Profit before taxes | 16.5 | 22.0 | 10.3 | 11.8 | -13.5 | -7.6 | 11.3 | 14.9 | 12.8 | 13.5 | 13.6 |
| Net income | 13.3 | 20.4 | 6.9 | 7.5 | -13.1 | -6.3 | 8.9 | 12.9 | 10.5 | 11.1 | 11.2 |
| EPS (adj.) | 1.24 | 2.44 | 0.97 | 0.12 | -0.01 | 0.29 | 1.08 | 0.96 | 0.96 | 1.01 | 1.02 |
| growth-% | 96.6 % | -60.1 % | -87.7 % | -112.5 % | 277.5 % | -10.8 % | -0.5 % | 5.6 % | 0.9 % | ||
| Dividend | 0.75 | 1.00 | 1.00 | 1.00 | 0.55 | 0.55 | 0.70 | 0.75 | 0.80 | 0.81 | 0.82 |
| Dividend ratio | 60.4 % | 49.4 % | 146.0 % | 133.9 % | -42.3 % | -95.7 % | 86.2 % | 63.7 % | 83.6 % | 80.0 % | 80.0 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 6.1 % | 9.2 % | 11.0 % | 12.9 % | 5.3 % | 6.8 % | 12.8 % | 13.3 % | 12.5 % | 12.3 % | 12.0 % |
| EBIT-% (adj.) | 6.1 % | 4.4 % | 5.9 % | 1.7 % | -0.4 % | 1.6 % | 6.9 % | 6.4 % | 6.6 % | 6.9 % | 7.0 % |
| EBIT-% | 6.1 % | 2.4 % | 4.5 % | 4.5 % | -6.6 % | -3.1 % | 5.5 % | 6.4 % | 6.6 % | 6.9 % | 7.0 % |
| ROE | 24.0 % | 7.5 % | 8.7 % | -18.5 % | -12.0 % | 17.6 % | 23.0 % | 17.5 % | 17.8 % | 17.4 % | |
| ROI | 13.8 % | 6.0 % | 6.5 % | -10.8 % | -5.3 % | 9.6 % | 10.1 % | 10.7 % | 11.0 % | 11.0 % |