PunaMusta Media
2.4 EUR +0.84%2,676 investors are following this company
PunaMusta Media is a Finnish group that operates in the media and printing industry. A range of products is delivered that consists of print magazines and services in graphic design. The group has a number of subsidiaries, each with a business focus, one of the better known of which includes the news magazine Karjalainen. The company's headquarters are located in Joensuu.
P/E (24e)
-6.41
EV/EBIT (adj.) (24e)
-77.51
P/B (24e)
0.76
Dividend yield-% (24e)
-
Target price
2.40 EUR
Recommendation
Reduce
Updated
29.4.2024
NASDAQ Helsinki
PUMU
Daily low / high price
2.4 / 2.4
EUR
Market cap
30.04M EUR
Turnover
729.6 EUR
Volume
304
Business risk
Valuation risk
Current
Previous
Analyst
Arttu Heikura
Analyst
Petri Gostowski
Co. Head of Research
Financial calendar
Interim report
16.08.2024
Business review
25.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kauppahuone Laakkonen | 26.4 % | 26.4 % |
HML Finance Oy | 23.4 % | 23.4 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 102.8 | 106.0 | 133.5 | 133.9 | 118.2 | 118.5 | 116.3 | 114.3 |
growth-% | -4.2 % | 3.1 % | 25.9 % | 0.3 % | -11.7 % | 0.3 % | -1.9 % | -1.7 % |
EBITDA | 8.0 | 7.3 | 6.1 | 9.1 | 17.8 | 8.0 | 8.0 | 7.3 |
EBIT (adj.) | -1.5 | -1.8 | -3.1 | -0.3 | -0.8 | -0.6 | 0.2 | 0.4 |
EBIT | -2.5 | -1.8 | -3.1 | -0.3 | 8.9 | -0.6 | 0.2 | 0.4 |
Profit before taxes | -0.8 | 5.1 | -6.2 | -3.4 | 6.5 | -2.8 | -2.0 | -1.4 |
Net income | -0.7 | 4.5 | -5.4 | -3.4 | 5.0 | -2.4 | -1.8 | -1.3 |
EPS (adj.) | 0.02 | 0.36 | -0.43 | -0.27 | -0.37 | -0.19 | -0.14 | -0.11 |
growth-% | -87.2 % | 1,451.7 % | -220.4 % | |||||
Dividend | 0.15 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | -264.5 % | 50.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 7.8 % | 6.9 % | 4.6 % | 6.8 % | 15.1 % | 6.8 % | 6.8 % | 6.4 % |
EBIT-% (adj.) | -1.5 % | -1.7 % | -2.3 % | -0.2 % | -0.6 % | -0.5 % | 0.1 % | 0.3 % |
EBIT-% | -2.4 % | -1.7 % | -2.3 % | -0.2 % | 7.6 % | -0.5 % | 0.1 % | 0.3 % |
ROE | -1.5 % | 10.0 % | -13.0 % | -9.4 % | 13.5 % | -6.3 % | -4.9 % | -3.9 % |
ROI | -5.1 % | -2.1 % | -3.4 % | -0.3 % | 10.9 % | -0.8 % | 0.2 % | 0.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 5.55 | 5.50 | 3.80 | 2.88 | 2.40 | 2.40 | 2.40 | 2.40 |
Shares | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
Market cap | 69.5 | 68.8 | 47.6 | 36.1 | 30.0 | 30.0 | 30.0 | 30.0 |
Enterprise value | 88.3 | 91.6 | 84.4 | 72.1 | 58.7 | 57.4 | 55.9 | 53.6 |
EV/S | 0.9 | 0.9 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
EV/EBITDA | 11.0 | 12.6 | 13.8 | 7.9 | 3.3 | 7.1 | 7.0 | 7.4 |
EV/EBIT (adj.) | - | - | - | - | - | - | 361.7 | 138.7 |
EV/EBIT | - | - | - | - | 6.6 | - | 361.7 | 138.7 |
P/E (adj.) | 239.6 | 15.3 | - | - | - | - | - | - |
P/E | - | 15.3 | - | - | 6.0 | - | - | - |
P/B | 1.6 | 1.5 | 1.3 | 1.0 | 0.8 | 0.8 | 0.8 | 0.9 |
P/S | 0.7 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividend yield | 2.7 % | 3.3 % | ||||||
Equity ratio | 43.5 % | 41.5 % | 32.9 % | 32.0 % | 40.4 % | 39.4 % | 39.0 % | 39.3 % |
Gearing ratio | 42.5 % | 49.7 % | 96.1 % | 102.8 % | 71.4 % | 72.7 % | 71.9 % | 68.0 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 34.3 | 29.1 | 36.1 | 133.9 | 27.6 | 31.4 | 26.3 | 32.9 | 118.2 |
EBITDA | 1.6 | 2.2 | 3.1 | 9.1 | 0.4 | 10.7 | 2.7 | 4.0 | 17.8 |
EBIT | -0.8 | -0.1 | 0.7 | -0.3 | -1.9 | 8.5 | 0.5 | 1.8 | 8.9 |
Profit before taxes | -2.3 | -1.5 | -0.1 | -3.4 | -2.6 | 8.3 | -0.3 | 1.1 | 6.5 |
Net income | -2.0 | -1.5 | -0.1 | -3.4 | -2.1 | 6.6 | -0.2 | 0.8 | 5.0 |
ShowingAll content types
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