Sanochkin, VladislavSanochkin, Vladislav2016-07-20T12:13:26Z2016-07-20T13:06:52Z14.001131023955240135FalseFalse | | | | | | | Nordea |
| EURm | 2022 | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E |
| Total revenue | 358.0 | 377.8 | 395.1 | 408.1 | 381.0 | 399.0 | 419.2 |
| EBITDA (adj.) | 87.2 | 92.8 | 95.8 | 99.3 | 92.8 | 95.7 | 99.2 |
| EBITDA (adj.) margin | 24.4% | 24.6% | 24.3% | 24.3% | 24.3% | 24.0% | 23.7% |
| EBIT (adj.) | 32.3 | 35.8 | 37.1 | 38.8 | 36.2 | 38.1 | 40.6 |
| EBIT (adj.) margin | 9.02% | 9.48% | 9.40% | 9.52% | 9.51% | 9.54% | 9.69% |
| PTP (adj.) | 14.8 | 19.6 | 22.1 | 24.6 | 19.6 | 22.8 | 26.6 |
| Net profit (cont. oper.) (adj.) | 12.0 | 16.0 | 18.1 | 20.2 | 13.6 | 16.1 | 18.9 |
| Shareholders' equity | 101.8 | 110.6 | 119.2 | 128.6 | n.a. | n.a. | n.a. |
| Net debt | 317.6 | 311.4 | 303.1 | 294.2 | 305.2 | 290.0 | 274.1 |
| Net gearing | 276.4% | 249.2% | 224.9% | 201.9% | n.a. | n.a. | n.a. |
| Net debt/EBITDA | 3.64 | 3.36 | 3.16 | 2.96 | 3.29 | 3.03 | 2.76 |
| Free cash flow | 55.4 | 53.4 | 59.0 | 61.8 | n.a. | n.a. | n.a. |
| Diluted no. of shares, year-end (m) | 21.0 | 21.0 | 21.0 | 21.0 | n.a. | n.a. | n.a. |
| <div>Nordea Markets estimates published on Aug 5, 2026</div><div>Source: Company data, Nordea estimates</br>Note: Nordea estimates are adjusted where stated, whereas consensus estimates are presented as reported numbers.</div> | | | | | | | |
96005983212FalseFalse