Raisio
1.994 EUR +2.26%6,505 investors are following this company
Raisio Group is a Finnish company operating within the food industry. The international company focuses especially on plant-based food. The company's product portfolio includes several food brands and plant-based food ingredients. Most of the activities are located in the Finnish domestic market. Raisio Group has their headquarters in Raisio, Finland.
P/E (24e)
15.55
EV/EBIT (adj.) (24e)
11.04
P/B (24e)
1.22
Dividend yield-% (24e)
7.02 %
Target price
2.20 EUR
Recommendation
Accumulate
Updated
7.5.2024
NASDAQ Helsinki
RAIVV
Daily low / high price
1.95 / 2
EUR
Market cap
317.39M EUR
Turnover
675.32K EUR
Volume
341K
Business risk
Valuation risk
Current
Previous
Analyst
Pauli Lohi
Analyst
Latest videos
Financial calendar
Interim report
07.05.2024
Interim report
07.08.2024
Interim report
05.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken Ab (publ) Helsinki Branch | 11.2 % | 2.8 % |
Varma Mutual Pension Insurance Company | 3.3 % | 0.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Saarinen | 28.11.2023 | 9,859EUR |
Mika Saarinen | 02.11.2023 | 10,300EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 233.6 | 246.6 | 220.8 | 219.5 | 226.9 | 240.1 | 249.5 | 259.5 |
growth-% | -1.2 % | 5.6 % | -10.4 % | -0.6 % | 3.4 % | 5.8 % | 3.9 % | 4.0 % |
EBITDA | 35.1 | 32.2 | 27.8 | 30.3 | 33.4 | 36.4 | 38.2 | 39.8 |
EBIT (adj.) | 27.7 | 22.1 | 18.4 | 22.7 | 23.0 | 25.5 | 27.3 | 28.4 |
EBIT | 28.9 | 23.7 | 17.9 | 19.1 | 23.0 | 25.5 | 27.3 | 28.4 |
Profit before taxes | 29.4 | 24.6 | 15.0 | 22.2 | 25.4 | 27.5 | 28.2 | 28.8 |
Net income | 23.4 | 20.8 | 12.5 | 17.5 | 20.3 | 22.0 | 22.6 | 23.0 |
EPS (adj.) | 0.14 | 0.12 | 0.08 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 |
growth-% | -12.6 % | -14.6 % | -32.6 % | 63.4 % | -3.7 % | 8.4 % | 2.9 % | 1.9 % |
Dividend | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 |
Dividend ratio | 87.4 % | 106.8 % | 177.4 % | 126.8 % | 109.2 % | 100.7 % | 104.9 % | 109.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.0 % | 13.0 % | 12.6 % | 13.8 % | 14.7 % | 15.2 % | 15.3 % | 15.4 % |
EBIT-% (adj.) | 11.9 % | 9.0 % | 8.3 % | 10.3 % | 10.2 % | 10.6 % | 10.9 % | 10.9 % |
EBIT-% | 12.4 % | 9.6 % | 8.1 % | 8.7 % | 10.2 % | 10.6 % | 10.9 % | 10.9 % |
ROE | 8.7 % | 7.6 % | 4.6 % | 6.7 % | 7.8 % | 8.5 % | 8.7 % | 8.9 % |
ROI | 11.2 % | 8.5 % | 6.4 % | 6.9 % | 8.9 % | 9.8 % | 10.1 % | 10.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.19 | 3.37 | 2.49 | 1.98 | 1.99 | 1.99 | 1.99 | 1.99 |
Shares | 157.4 | 158.4 | 158.4 | 158.4 | 158.0 | 158.0 | 158.0 | 158.0 |
Market cap | 502.3 | 534.0 | 394.5 | 313.1 | 315.0 | 315.0 | 315.0 | 315.0 |
Enterprise value | 419.2 | 474.1 | 349.4 | 255.6 | 254.3 | 255.6 | 257.0 | 259.1 |
EV/S | 1.8 | 1.9 | 1.6 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 |
EV/EBITDA | 12.0 | 14.7 | 12.5 | 8.4 | 7.6 | 7.0 | 6.7 | 6.5 |
EV/EBIT (adj.) | 15.1 | 21.4 | 19.0 | 11.3 | 11.0 | 10.0 | 9.4 | 9.1 |
EV/EBIT | 14.5 | 20.0 | 19.5 | 13.4 | 11.0 | 10.0 | 9.4 | 9.1 |
P/E (adj.) | 22.5 | 27.9 | 30.5 | 14.8 | 15.6 | 14.3 | 13.9 | 13.7 |
P/E | 21.4 | 25.7 | 31.5 | 17.9 | 15.6 | 14.3 | 13.9 | 13.7 |
P/B | 1.9 | 1.9 | 1.5 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
P/S | 2.2 | 2.2 | 1.8 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 |
Dividend yield | 4.1 % | 4.2 % | 5.6 % | 7.1 % | 7.0 % | 7.0 % | 7.5 % | 8.0 % |
Equity ratio | 85.7 % | 79.2 % | 79.2 % | 80.3 % | 80.1 % | 78.8 % | 78.0 % | 77.0 % |
Gearing ratio | -30.8 % | -21.3 % | -17.2 % | -22.1 % | -23.5 % | -23.0 % | -22.4 % | -21.7 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 52.7 | 56.1 | 54.2 | 219.5 | 55.5 | 54.7 | 59.7 | 57.0 | 226.9 |
EBITDA | 7.5 | 9.6 | 6.7 | 30.3 | 6.2 | 8.4 | 10.1 | 8.7 | 33.4 |
EBIT | 5.0 | 7.0 | 3.1 | 19.1 | 3.6 | 5.8 | 7.5 | 6.1 | 23.0 |
Profit before taxes | 5.7 | 7.6 | 4.4 | 22.2 | 4.5 | 6.3 | 8.0 | 6.6 | 25.4 |
Net income | 4.2 | 5.9 | 3.8 | 17.5 | 3.5 | 5.0 | 6.4 | 5.3 | 20.3 |
ShowingAll content types
Raisio Oyj: Raisio plc's Interim Report January-March 2024
Raisio Oyj: Raisio plc: Decisions by the Annual General Meeting and the organizing meeting of the company's Board of Directors
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