Nurminen Logistics
0.87 EUR
+0.23 %
4,220 following
Corporate customer
NLG1V
NASDAQ Helsinki
Transport & Logistics
Industrials
Overview
Financials & Estimates
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Nurminen Logistics
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69.3 | 80.7 | 141.3 | 122.5 | 128.0 | 104.8 | 109.4 | 107.1 | 116.9 | 123.0 | 127.5 |
| growth-% | 16.5 % | 75.0 % | -13.3 % | 4.4 % | -18.1 % | 4.4 % | -2.1 % | 9.2 % | 5.2 % | 3.6 % | |
| EBITDA | 2.5 | 4.8 | 12.6 | 6.2 | 38.4 | 24.7 | 24.6 | 24.2 | 24.8 | 24.4 | 24.3 |
| EBIT (adj.) | -1.9 | 0.4 | 10.2 | 6.9 | 21.5 | 19.1 | 18.3 | 17.1 | 18.0 | 17.8 | 17.7 |
| EBIT | -8.5 | -0.2 | 9.6 | 3.4 | 33.1 | 19.3 | 14.6 | 16.3 | 17.2 | 17.0 | 17.0 |
| Profit before taxes | -10.9 | -2.5 | 7.8 | 1.9 | 29.3 | 16.2 | 9.7 | 12.8 | 14.7 | 15.0 | 15.5 |
| Net income | -12.9 | -4.2 | 11.8 | -1.0 | 14.3 | 7.1 | 3.1 | 7.2 | 8.4 | 8.7 | 9.3 |
| EPS (adj.) | -0.14 | -0.08 | 0.07 | 0.03 | 0.10 | 0.09 | 0.08 | 0.10 | 0.11 | 0.12 | 0.12 |
| growth-% | 43.9 % | 193.0 % | -58.0 % | 209.6 % | -8.4 % | -7.0 % | 17.8 % | 15.9 % | 3.6 % | 5.4 % | |
| Dividend | 0.00 | 0.00 | 0.02 | 0.00 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.06 |
| Dividend ratio | 10.5 % | 32.7 % | 33.0 % | 78.3 % | 33.6 % | 28.7 % | 46.1 % | 52.0 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 3.7 % | 6.0 % | 8.9 % | 5.1 % | 30.0 % | 23.6 % | 22.5 % | 22.6 % | 21.2 % | 19.9 % | 19.0 % |
| EBIT-% (adj.) | -2.7 % | 0.5 % | 7.2 % | 5.6 % | 16.8 % | 18.2 % | 16.7 % | 16.0 % | 15.4 % | 14.4 % | 13.9 % |
| EBIT-% | -12.3 % | -0.3 % | 6.8 % | 2.8 % | 25.9 % | 18.4 % | 13.3 % | 15.3 % | 14.7 % | 13.8 % | 13.4 % |
| ROE | -269.9 % | 123.5 % | -7.4 % | 70.9 % | 23.6 % | 9.2 % | 19.6 % | 20.0 % | 18.1 % | 17.2 % | |
| ROI | -0.4 % | 16.4 % | 5.6 % | 43.1 % | 21.3 % | 17.0 % | 20.0 % | 22.0 % | 21.6 % | 20.8 % |