Pihlajalinna
9 EUR +2.27%8,589 investors are following this company
Pihlajalinna operates in the health care sector. A number of health centers, hospitals, dental clinics, and specialist care are operated within the Group. Through its own hospitals, collaboration takes place with a number of companies in the insurance industry, and specialist expertise is found in a number of work areas such as gynecology, plastic surgery, and orthopedics. The company was founded in 2001 and is headquartered in Tampere.
P/E (24e)
10.69
EV/EBIT (adj.) (24e)
14.06
P/B (24e)
1.24
Dividend yield-% (24e)
2.67 %
Target price
10.00 EUR
Recommendation
Accumulate
Updated
6.5.2024
NASDAQ Helsinki
PIHLIS
Daily low / high price
8.86 / 9.1
EUR
Market cap
203.58M EUR
Turnover
317.36K EUR
Volume
35K
Business risk
Valuation risk
Current
Previous
Analyst
Roni Peuranheimo
Analyst
Latest videos
Financial calendar
Interim report
09.08.2024
Interim report
07.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Lähitapiola Keskinäinen Vakuutusyhtiö | 15.4 % | 15.4 % |
Mww Yhtiö Oy | 10.2 % | 10.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mikko Wirén | 26.02.2024 | 111,750EUR |
Mikko Wirén | 26.02.2024 | 74,500EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 508.7 | 577.7 | 690.3 | 720.0 | 698.5 | 703.8 | 683.9 | 704.0 |
growth-% | -1.9 % | 13.6 % | 19.5 % | 4.3 % | -3.0 % | 0.8 % | -2.8 % | 2.9 % |
EBITDA | 52.5 | 63.0 | 54.4 | 72.6 | 88.3 | 92.9 | 92.0 | 93.7 |
EBIT (adj.) | 24.2 | 33.4 | 18.9 | 30.3 | 39.4 | 43.2 | 43.4 | 46.0 |
EBIT | 18.2 | 28.0 | 9.0 | 20.7 | 36.6 | 40.8 | 41.2 | 44.0 |
Profit before taxes | 13.8 | 24.2 | 1.6 | 8.4 | 25.8 | 31.5 | 32.1 | 35.2 |
Net income | 8.8 | 20.1 | 9.6 | 4.1 | 16.5 | 22.1 | 23.9 | 26.9 |
EPS (adj.) | 0.63 | 1.10 | 0.82 | 0.56 | 0.84 | 1.08 | 1.15 | 1.28 |
growth-% | -20.2 % | 75.3 % | -25.8 % | -31.5 % | 50.1 % | 27.8 % | 6.7 % | 11.2 % |
Dividend | 0.20 | 0.30 | 0.00 | 0.07 | 0.24 | 0.28 | 0.30 | 0.34 |
Dividend ratio | 51.2 % | 33.8 % | 39.1 % | 32.6 % | 28.4 % | 28.1 % | 28.3 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.3 % | 10.9 % | 7.9 % | 10.1 % | 12.6 % | 13.2 % | 13.5 % | 13.3 % |
EBIT-% (adj.) | 4.8 % | 5.8 % | 2.7 % | 4.2 % | 5.6 % | 6.1 % | 6.3 % | 6.5 % |
EBIT-% | 3.6 % | 4.8 % | 1.3 % | 2.9 % | 5.2 % | 5.8 % | 6.0 % | 6.3 % |
ROE | 8.4 % | 17.5 % | 7.9 % | 3.0 % | 10.6 % | 12.9 % | 13.4 % | 14.4 % |
ROI | 5.6 % | 8.7 % | 2.1 % | 3.9 % | 7.1 % | 8.1 % | 8.2 % | 8.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.38 | 12.64 | 8.52 | 7.06 | 9.00 | 9.00 | 9.00 | 9.00 |
Shares | 22.6 | 22.6 | 22.5 | 22.6 | 22.4 | 22.4 | 22.4 | 22.4 |
Market cap | 212.1 | 285.6 | 192.1 | 159.7 | 201.8 | 201.8 | 201.8 | 201.8 |
Enterprise value | 406.9 | 480.3 | 579.6 | 533.4 | 553.9 | 533.4 | 516.4 | 494.3 |
EV/S | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 |
EV/EBITDA | 7.8 | 7.6 | 10.6 | 7.4 | 6.3 | 5.7 | 5.6 | 5.3 |
EV/EBIT (adj.) | 16.8 | 14.4 | 30.7 | 17.6 | 14.1 | 12.4 | 11.9 | 10.7 |
EV/EBIT | 22.4 | 17.2 | 64.5 | 25.8 | 15.1 | 13.1 | 12.5 | 11.2 |
P/E (adj.) | 14.9 | 11.5 | 10.4 | 12.6 | 10.7 | 8.4 | 7.8 | 7.0 |
P/E | 24.0 | 14.2 | 20.1 | 39.4 | 12.2 | 9.1 | 8.4 | 7.5 |
P/B | 1.9 | 2.4 | 1.5 | 1.1 | 1.2 | 1.1 | 1.1 | 1.0 |
P/S | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividend yield | 2.1 % | 2.4 % | 1.0 % | 2.7 % | 3.1 % | 3.3 % | 3.8 % | |
Equity ratio | 26.0 % | 26.8 % | 18.6 % | 22.0 % | 24.8 % | 27.5 % | 27.3 % | 30.4 % |
Gearing ratio | 169.6 % | 158.8 % | 315.4 % | 244.4 % | 208.1 % | 176.7 % | 180.8 % | 150.6 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 183.6 | 165.7 | 182.9 | 720.0 | 183.2 | 175.4 | 159.5 | 180.4 | 698.5 |
EBITDA | 17.7 | 20.3 | 11.6 | 72.6 | 25.7 | 21.2 | 20.5 | 20.9 | 88.3 |
EBIT | 5.0 | 7.1 | -2.0 | 20.7 | 12.7 | 8.3 | 7.6 | 8.0 | 36.6 |
Profit before taxes | 2.5 | 4.4 | -6.0 | 8.4 | 10.2 | 5.5 | 4.9 | 5.2 | 25.8 |
Net income | 1.4 | 2.9 | -5.8 | 4.1 | 6.6 | 3.5 | 2.9 | 3.4 | 16.5 |
ShowingAll content types
Pihlajalinna Oyj: Acquisition of own shares on May 3, 2024
Pihlajalinna, Q1, 2024
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