Stora Enso
11.05 EUR
+1.89 %
11,335 following
STERV
NASDAQ Helsinki
Paper & Forest Products
Basic Materials
Overview
Financials & Estimates
Ownership
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Stora Enso
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10,055.0 | 8,553.0 | 10,163.7 | 11,679.8 | 9,396.0 | 9,049.0 | 9,326.0 | 9,652.7 | 10,495.8 | 11,074.3 | 11,476.1 |
| growth-% | -14.9 % | 18.8 % | 14.9 % | -19.6 % | -3.7 % | 3.1 % | 3.5 % | 8.7 % | 5.5 % | 3.6 % | |
| EBITDA | 1,902.0 | 1,531.0 | 2,225.0 | 2,644.2 | 981.0 | 1,339.0 | 1,449.3 | 1,402.6 | 1,528.2 | 1,643.6 | 1,697.5 |
| EBIT (adj.) | 953.0 | 651.0 | 1,488.0 | 1,890.2 | 342.0 | 598.0 | 527.3 | 782.6 | 921.7 | 1,040.5 | 1,089.3 |
| EBIT | 1,305.0 | 922.0 | 1,528.0 | 2,009.2 | -322.0 | 93.0 | 942.3 | 782.6 | 921.7 | 1,040.5 | 1,089.3 |
| Profit before taxes | 1,137.0 | 773.0 | 1,379.0 | 1,858.2 | -495.0 | -118.0 | 783.3 | 627.6 | 771.8 | 910.1 | 974.5 |
| Net income | 880.0 | 626.0 | 1,226.0 | 1,549.2 | -357.0 | -135.5 | 695.4 | 507.1 | 620.4 | 728.1 | 776.6 |
| EPS (adj.) | 0.76 | 0.48 | 1.51 | 1.84 | 0.22 | 0.34 | 0.46 | 0.64 | 0.79 | 0.92 | 0.98 |
| growth-% | -36.5 % | 214.2 % | 21.8 % | -88.0 % | 54.2 % | 35.3 % | 39.5 % | 22.4 % | 17.3 % | 6.7 % | |
| Dividend | 0.30 | 0.30 | 0.55 | 0.60 | 0.20 | 0.25 | 0.25 | 0.30 | 0.35 | 0.40 | 0.50 |
| Dividend ratio | 26.9 % | 37.8 % | 35.4 % | 30.5 % | -44.2 % | -142.9 % | 28.4 % | 46.7 % | 44.5 % | 43.3 % | 50.8 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 18.9 % | 17.9 % | 21.9 % | 22.6 % | 10.4 % | 14.8 % | 15.5 % | 14.5 % | 14.6 % | 14.8 % | 14.8 % |
| EBIT-% (adj.) | 9.5 % | 7.6 % | 14.6 % | 16.2 % | 3.6 % | 6.6 % | 5.7 % | 8.1 % | 8.8 % | 9.4 % | 9.5 % |
| EBIT-% | 13.0 % | 10.8 % | 15.0 % | 17.2 % | -3.4 % | 1.0 % | 10.1 % | 8.1 % | 8.8 % | 9.4 % | 9.5 % |
| ROE | 7.7 % | 12.6 % | 13.3 % | -3.0 % | -1.3 % | 6.6 % | 4.6 % | 5.5 % | 6.2 % | 6.4 % | |
| ROI | 7.4 % | 10.9 % | 12.9 % | -1.9 % | 0.7 % | 6.3 % | 5.3 % | 6.4 % | 7.2 % | 7.5 % |