Outokumpu
3.777 EUR +2.44%12,621 investors are following this company
Outukumpu is a manufacturing company. The company is a manufacturer of stainless steel and the group offers specialized solutions for various industrial purposes. The steel is used in tools, industrial infrastructure, and medical equipment. Customers are found on a global level, primarily in Europe and North America. Sales take place via global sales and service centers. The head office is located in Helsinki.
P/E (24e)
109.15
EV/EBIT (adj.) (24e)
27.91
P/B (24e)
0.44
Dividend yield-% (24e)
6.88 %
Target price
4.50 EUR
Recommendation
Accumulate
Updated
21.3.2024
NASDAQ Helsinki
OUT1V
Daily low / high price
3.696 / 3.813
EUR
Market cap
1.73B EUR
Turnover
6.66M EUR
Volume
1.8M
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
07.05.2024
Interim report
08.08.2024
Interim report
30.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 15.5 % | 15.5 % |
Varma Mutual Pension Insurance Company | 4.8 % | 4.8 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 5,639.3 | 7,709.3 | 9,493.4 | 6,960.4 | 6,272.0 | 7,021.8 | 7,205.6 | 7,353.0 |
growth-% | -11.9 % | 36.7 % | 23.1 % | -26.7 % | -9.9 % | 12.0 % | 2.6 % | 2.0 % |
EBITDA | 190.8 | 963.6 | 1,247.3 | 416.0 | 276.7 | 514.3 | 564.1 | 554.7 |
EBIT (adj.) | 5.8 | 758.1 | 1,010.3 | 274.0 | 56.7 | 300.4 | 350.6 | 342.6 |
EBIT | -52.3 | 704.6 | 992.3 | -100.0 | 56.7 | 300.4 | 350.6 | 342.6 |
Profit before taxes | -148.3 | 639.6 | 932.6 | -133.0 | 18.7 | 261.0 | 310.7 | 304.8 |
Net income | -114.3 | 552.6 | 1,086.3 | -111.0 | 14.8 | 206.6 | 245.9 | 241.2 |
EPS (adj.) | -0.14 | 1.34 | 1.82 | 0.61 | 0.03 | 0.44 | 0.53 | 0.52 |
growth-% | 35.7 % | -66.4 % | -94.3 % | 1,185.0 % | 19.0 % | -1.9 % | ||
Dividend | 0.00 | 0.15 | 0.35 | 0.26 | 0.26 | 0.26 | 0.28 | 0.28 |
Dividend ratio | 12.3 % | 14.3 % | -101.0 % | 751.4 % | 58.5 % | 52.9 % | 53.9 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 3.4 % | 12.5 % | 13.1 % | 6.0 % | 4.4 % | 7.3 % | 7.8 % | 7.5 % |
EBIT-% (adj.) | 0.1 % | 9.8 % | 10.6 % | 3.9 % | 0.9 % | 4.3 % | 4.9 % | 4.7 % |
EBIT-% | -0.9 % | 9.1 % | 10.5 % | -1.4 % | 0.9 % | 4.3 % | 4.9 % | 4.7 % |
ROE | -4.6 % | 20.2 % | 30.0 % | -2.8 % | 0.4 % | 5.6 % | 6.4 % | 6.1 % |
ROI | -1.3 % | 19.0 % | 23.4 % | -2.1 % | 1.4 % | 7.3 % | 8.3 % | 8.0 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.22 | 5.50 | 4.73 | 4.48 | 3.78 | 3.78 | 3.78 | 3.78 |
Shares | 411.8 | 452.6 | 444.1 | 431.2 | 426.4 | 464.6 | 464.6 | 464.6 |
Market cap | 1,326.1 | 2,489.1 | 2,101.2 | 1,933.5 | 1,610.5 | 1,754.8 | 1,754.8 | 1,754.8 |
Enterprise value | 2,327.0 | 2,859.2 | 2,174.4 | 1,847.9 | 1,582.1 | 1,856.9 | 1,783.8 | 1,690.2 |
EV/S | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
EV/EBITDA | 12.2 | 3.0 | 1.7 | 4.4 | 5.7 | 3.6 | 3.2 | 3.0 |
EV/EBIT (adj.) | 404.7 | 3.8 | 2.2 | 6.7 | 27.9 | 6.2 | 5.1 | 4.9 |
EV/EBIT | - | 4.1 | 2.2 | - | 27.9 | 6.2 | 5.1 | 4.9 |
P/E (adj.) | - | 4.1 | 2.6 | 7.4 | 109.2 | 8.5 | 7.1 | 7.3 |
P/E | - | 4.5 | 1.9 | - | 109.2 | 8.5 | 7.1 | 7.3 |
P/B | 0.6 | 0.8 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 |
P/S | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Dividend yield | 2.7 % | 7.4 % | 5.8 % | 6.9 % | 6.9 % | 7.4 % | 7.4 % | |
Equity ratio | 40.8 % | 48.2 % | 59.1 % | 63.6 % | 65.2 % | 63.5 % | 65.0 % | 65.8 % |
Gearing ratio | 43.6 % | 13.1 % | 2.6 % | -1.6 % | -0.8 % | 2.7 % | 0.7 % | -1.6 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,005.6 | 1,910.4 | 1,531.1 | 1,513.3 | 6,960.4 | 1,406.6 | 1,616.6 | 1,631.0 | 1,617.9 |
EBITDA | 197.6 | 185.4 | 17.9 | 15.1 | 416.0 | 32.6 | 62.6 | 83.9 | 97.6 |
EBIT | 134.6 | 124.4 | -45.1 | -313.9 | -100.0 | -22.4 | 7.6 | 28.9 | 42.6 |
Profit before taxes | 128.2 | 118.9 | -60.1 | -319.9 | -133.0 | -30.4 | -2.4 | 16.9 | 34.6 |
Net income | 96.4 | 89.7 | -55.1 | -241.9 | -111.0 | -24.0 | -1.9 | 13.3 | 27.3 |
ShowingAll content types
Outokumpu Oyj: Outokumpu increases its EBITDA run-rate improvement target by EUR 150 million to further strengthen its competitiveness
Outokumpu Oyj: Insider information: President and CEO Heikki Malinen to leave Outokumpu
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