Metso
10.65 EUR -0.23%12,134 investors are following this company
Metso is a supplier of technologies promoting sustainable development as well as comprehensive solutions and services for handling aggregates, mineral processing and metal refining all over the world. The company improves the efficiency of its customers' energy and water use, increases their productivity and reduces environmental risks with the help of its product and process know-how. Metso was born from the merger of Metso Minerals and Outotec in July 2020, and its headquarters is in Helsinki.
P/E (24e)
15.34
EV/EBIT (adj.) (24e)
11.34
P/B (24e)
3.05
Dividend yield-% (24e)
3.66 %
Target price
11.50 EUR
Recommendation
Accumulate
Updated
26.4.2024
NASDAQ Helsinki
METSO
Daily low / high price
10.53 / 10.72
EUR
Market cap
8.83B EUR
Turnover
12.18M EUR
Volume
1.1M
Business risk
Valuation risk
Current
Previous
Analyst
Erkki Vesola
Analyst
Latest videos
Financial calendar
Interim report
24.07.2024
Half year dividend
24.10.2024
Interim report
24.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 14.9 % | 14.9 % |
Varma Mutual Pension Insurance Company | 3.0 % | 3.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Lauri Ja Lasse | 07.06.2021 | 131,444EUR |
Klaus Cawén | 07.06.2021 | 131,444EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,898.0 | 4,236.0 | 4,970.0 | 5,390.0 | 5,444.9 | 5,748.0 | 6,038.9 | 6,249.7 |
growth-% | -6.9 % | 8.7 % | 17.3 % | 8.5 % | 1.0 % | 5.6 % | 5.1 % | 3.5 % |
EBITDA | 437.3 | 591.4 | 645.3 | 963.0 | 991.7 | 1,045.4 | 1,105.1 | 1,140.1 |
EBIT (adj.) | 349.3 | 474.4 | 651.3 | 823.0 | 823.7 | 877.9 | 934.2 | 964.1 |
EBIT | 277.3 | 424.4 | 489.3 | 805.0 | 823.7 | 877.9 | 934.2 | 964.1 |
Profit before taxes | 239.3 | 384.9 | 426.3 | 725.0 | 764.7 | 834.9 | 903.3 | 943.9 |
Net income | 176.3 | 341.2 | 318.3 | 536.0 | 573.9 | 626.6 | 677.9 | 708.4 |
EPS (adj.) | 0.28 | 0.46 | 0.53 | 0.66 | 0.69 | 0.76 | 0.82 | 0.86 |
growth-% | -19.1 % | 63.0 % | 16.1 % | 25.0 % | 4.5 % | 9.2 % | 8.2 % | 4.5 % |
Dividend | 0.20 | 0.23 | 0.30 | 0.36 | 0.39 | 0.41 | 0.44 | 0.46 |
Dividend ratio | 93.9 % | 55.8 % | 77.8 % | 55.5 % | 56.2 % | 54.1 % | 53.6 % | 53.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.2 % | 14.0 % | 13.0 % | 17.9 % | 18.2 % | 18.2 % | 18.3 % | 18.2 % |
EBIT-% (adj.) | 9.0 % | 11.2 % | 13.1 % | 15.3 % | 15.1 % | 15.3 % | 15.5 % | 15.4 % |
EBIT-% | 7.1 % | 10.0 % | 9.8 % | 14.9 % | 15.1 % | 15.3 % | 15.5 % | 15.4 % |
ROE | 8.7 % | 15.9 % | 13.9 % | 21.7 % | 20.9 % | 20.7 % | 20.2 % | 19.2 % |
ROI | 8.4 % | 12.9 % | 14.3 % | 21.2 % | 20.5 % | 22.0 % | 22.6 % | 22.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.18 | 9.35 | 9.61 | 9.17 | 10.65 | 10.65 | 10.65 | 10.65 |
Shares | 827.6 | 827.6 | 825.6 | 826.3 | 826.3 | 826.3 | 826.3 | 826.3 |
Market cap | 6,765.7 | 7,736.5 | 7,936.0 | 7,577.4 | 8,800.4 | 8,800.4 | 8,800.4 | 8,800.4 |
Enterprise value | 7,564.7 | 8,214.5 | 8,620.0 | 8,461.4 | 9,340.3 | 8,993.9 | 8,646.3 | 8,282.1 |
EV/S | 1.9 | 1.9 | 1.7 | 1.6 | 1.7 | 1.6 | 1.4 | 1.3 |
EV/EBITDA | 17.3 | 13.9 | 13.4 | 8.8 | 9.4 | 8.6 | 7.8 | 7.3 |
EV/EBIT (adj.) | 21.7 | 17.3 | 13.2 | 10.3 | 11.3 | 10.2 | 9.3 | 8.6 |
EV/EBIT | 27.3 | 19.4 | 17.6 | 10.5 | 11.3 | 10.2 | 9.3 | 8.6 |
P/E (adj.) | 29.1 | 20.4 | 18.1 | 13.8 | 15.3 | 14.0 | 13.0 | 12.4 |
P/E | 38.4 | 22.7 | 24.9 | 14.1 | 15.3 | 14.0 | 13.0 | 12.4 |
P/B | 3.3 | 3.4 | 3.4 | 2.9 | 3.1 | 2.8 | 2.5 | 2.3 |
P/S | 1.7 | 1.8 | 1.6 | 1.4 | 1.6 | 1.5 | 1.5 | 1.4 |
Dividend yield | 2.5 % | 2.5 % | 3.1 % | 3.9 % | 3.7 % | 3.9 % | 4.1 % | 4.3 % |
Equity ratio | 37.7 % | 40.2 % | 36.3 % | 38.3 % | 42.8 % | 46.4 % | 48.7 % | 51.0 % |
Gearing ratio | 39.2 % | 21.2 % | 29.1 % | 33.8 % | 18.7 % | 6.1 % | -4.4 % | -13.4 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,396.0 | 1,319.0 | 1,341.0 | 5,390.0 | 1,217.0 | 1,355.4 | 1,382.9 | 1,489.7 | 5,444.9 |
EBITDA | 259.8 | 228.9 | 241.6 | 963.0 | 229.7 | 252.5 | 252.4 | 257.1 | 991.7 |
EBIT | 221.6 | 189.9 | 200.6 | 805.0 | 187.7 | 210.5 | 210.4 | 215.1 | 823.7 |
Profit before taxes | 201.6 | 166.9 | 175.6 | 725.0 | 165.4 | 196.5 | 199.0 | 203.8 | 764.7 |
Net income | 146.6 | 120.9 | 132.6 | 536.0 | 124.4 | 147.4 | 149.3 | 152.8 | 573.9 |
ShowingAll content types
Metso Oyj: Metso Corporation: Managers' transactions - Emanuela Speranza
Metso Oyj: Metso Corporation: Managers' transactions - Niko Pakalén
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