Koskisen
9.48 EUR
+4.18 %
Less than 1K followers
Corporate customer
KOSKI
NASDAQ Helsinki
Paper & Forest Products
Basic Materials
Overview
Financials & Estimates
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Koskisen
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 264.2 | 220.0 | 311.3 | 317.7 | 271.2 | 282.2 | 354.9 | 399.4 | 425.9 | 446.5 | 462.8 |
| growth-% | -16.7 % | 41.5 % | 2.1 % | -14.6 % | 4.0 % | 25.8 % | 12.6 % | 6.6 % | 4.8 % | 3.6 % | |
| EBITDA | 11.3 | 11.3 | 62.2 | 66.3 | 33.0 | 24.2 | 28.8 | 41.8 | 46.5 | 49.8 | 51.5 |
| EBIT (adj.) | 3.2 | 2.2 | 52.7 | 58.5 | 24.4 | 13.1 | 14.5 | 25.8 | 30.3 | 33.6 | 35.1 |
| EBIT | 3.2 | 2.2 | 52.7 | 58.2 | 24.4 | 13.0 | 14.3 | 25.8 | 30.3 | 33.6 | 35.1 |
| Profit before taxes | -0.8 | -4.4 | 47.9 | 57.8 | 24.0 | 10.0 | 10.7 | 22.2 | 27.3 | 31.0 | 33.8 |
| Net income | -1.0 | -3.3 | 29.2 | 39.8 | 20.2 | 8.3 | 8.6 | 17.8 | 22.4 | 25.5 | 27.7 |
| EPS (adj.) | -0.05 | -0.14 | 1.27 | 1.74 | 0.88 | 0.36 | 0.37 | 0.74 | 0.93 | 1.06 | 1.15 |
| growth-% | 37.3 % | -49.6 % | -58.5 % | 1.3 % | 99.8 % | 25.9 % | 13.8 % | 8.7 % | |||
| Dividend | 0.00 | 0.00 | 0.00 | 0.43 | 0.30 | 0.12 | 0.14 | 0.20 | 0.30 | 0.37 | 0.46 |
| Dividend ratio | 25.1 % | 34.2 % | 33.4 % | 39.2 % | 27.1 % | 32.3 % | 35.0 % | 40.0 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 4.3 % | 5.2 % | 20.0 % | 20.9 % | 12.2 % | 8.6 % | 8.1 % | 10.5 % | 10.9 % | 11.1 % | 11.1 % |
| EBIT-% (adj.) | 1.2 % | 1.0 % | 16.9 % | 18.4 % | 9.0 % | 4.7 % | 4.1 % | 6.5 % | 7.1 % | 7.5 % | 7.6 % |
| EBIT-% | 1.2 % | 1.0 % | 16.9 % | 18.3 % | 9.0 % | 4.6 % | 4.0 % | 6.5 % | 7.1 % | 7.5 % | 7.6 % |
| ROE | -39.6 % | 138.8 % | 46.4 % | 14.3 % | 5.6 % | 5.5 % | 10.4 % | 12.0 % | 12.5 % | 12.4 % | |
| ROI | 2.2 % | 45.2 % | 35.8 % | 12.1 % | 6.4 % | 6.4 % | 10.7 % | 12.4 % | 13.6 % | 14.1 % |