Numbers
|
|
|
|
|
|
|
Nordea
|
EURm
|
2021
|
2022
|
2023
|
2024
|
2025E
|
2026E
|
2027E
|
Total revenues
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
Ebitda (adj.)
|
57.92
|
86.40
|
82.20
|
101.58
|
92.69
|
95.13
|
98.60
|
Ebitda - margin
|
31.1%
|
27.4%
|
22.1%
|
23.8%
|
23.7%
|
23.2%
|
23.2%
|
EBIT (adj.)
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
EBIT (adj.) margin
|
5.8%
|
12.3%
|
9.2%
|
9.8%
|
9.7%
|
9.7%
|
9.8%
|
PTP (adj.)
|
-0.7
|
16.1
|
11.3
|
17.9
|
19.2
|
24.5
|
26.8
|
Net profit from cont oper (adj)
|
1.70
|
11.80
|
8.60
|
15.01
|
15.58
|
20.01
|
21.85
|
Shareholders´ Equity
|
64.4
|
74.8
|
78.1
|
80.3
|
89.8
|
97.6
|
106.2
|
Net interest bearing debt
|
321.6
|
290.4
|
348.9
|
341.3
|
288.8
|
279.8
|
266.7
|
Net gearing
|
463.5%
|
354.1%
|
326.7%
|
332.0%
|
280.5%
|
250.9%
|
220.4%
|
Net debt/EBITDA
|
7.0
|
3.7
|
4.2
|
3.4
|
3.1
|
2.9
|
2.7
|
Free cash flow to equity
|
36.0
|
56.1
|
79.4
|
78.8
|
62.2
|
60.1
|
66.1
|
Diluted number of shares in issue, year-end (m)
|
19.2
|
20.8
|
21.0
|
21.0
|
21.0
|
21.0
|
21.0
|
Nordea Markets estimates published on Apr 2, 2025 Source: Company data, Nordea estimates |
|
|
|
|
|
|
|
Per share data and multiples
|
|
|
|
|
|
|
Nordea
|
EUR and %
|
2021
|
2022
|
2023
|
2024
|
2025E
|
2026E
|
2027E
|
EPS (adj.)
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
EPS (adj.) growth
|
107.9%
|
474.9%
|
-30.4%
|
85.4%
|
24.2%
|
31.2%
|
9.2%
|
DPS
|
0.00
|
0.40
|
0.43
|
0.46
|
0.51
|
0.55
|
0.59
|
BVPS
|
3.3
|
3.6
|
3.7
|
3.8
|
4.3
|
4.6
|
5.1
|
P/E (adj.)
|
n.a.
|
16.0
|
30.3
|
14.7
|
13.4
|
10.2
|
9.4
|
EV/Sales
|
2.54
|
1.39
|
1.51
|
1.24
|
1.26
|
1.18
|
1.11
|
EV/EBITDA (adj.)
|
8.17
|
5.06
|
6.85
|
5.22
|
5.31
|
5.08
|
4.78
|
EV/EBIT (adj.)
|
44.70
|
11.33
|
16.37
|
12.73
|
12.97
|
12.14
|
11.32
|
P/BV
|
2.28
|
1.87
|
2.37
|
2.08
|
2.11
|
1.94
|
1.79
|
Dividend yield
|
0.0%
|
6.0%
|
4.9%
|
5.8%
|
5.6%
|
6.1%
|
6.5%
|
FCF Yield bef A&D, lease adj
|
2.4%
|
21.8%
|
-0.6%
|
40.7%
|
17.0%
|
10.4%
|
13.0%
|
RoE
|
-14.6%
|
2.2%
|
9.9%
|
14.4%
|
40.1%
|
19.8%
|
19.9%
|
ROIC
|
2.5%
|
9.1%
|
7.1%
|
7.6%
|
7.4%
|
8.3%
|
8.8%
|
Nordea Markets estimates published on Apr 2, 2025 Source: Company data, Nordea estimates |
|
|
|
|
|
|
|
![]() |
![]() |
![]() |
![]() |