Sanochkin, VladislavSanochkin, Vladislav2016-07-20T12:13:26Z2016-07-20T13:06:52Z14.001131023955240135FalseFalse | | | | | | | Nordea |
| EURm | 2022 | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E |
| Total revenue | 797.1 | 1,012 | 1,089 | 1,155 | 1,003 | 1,073 | 1,134 |
| EBITDA (adj.) | 78.0 | 98.5 | 103.5 | 109.4 | 97.7 | 104.0 | 110.7 |
| EBITDA (adj.) margin | 9.79% | 9.73% | 9.50% | 9.48% | 9.73% | 9.69% | 9.76% |
| EBIT (adj.) | 54.3 | 68.0 | 72.9 | 78.5 | 67.3 | 75.3 | 80.7 |
| EBIT (adj.) margin | 6.81% | 6.72% | 6.69% | 6.80% | 6.71% | 7.02% | 7.12% |
| PTP (adj.) | 51.1 | 61.6 | 66.3 | 72.2 | 46.3 | 70.0 | 76.0 |
| Net profit (cont. oper.) (adj.) | 40.8 | 46.3 | 50.7 | 57.0 | 46.7 | 54.3 | 59.1 |
| Shareholders' equity | 314.5 | 344.1 | 376.7 | 414.4 | n.a. | n.a. | n.a. |
| Net debt | 11.2 | 112.6 | 102.8 | 91.0 | 90.2 | 82.4 | 64.5 |
| Net gearing | 3.56% | 32.7% | 27.2% | 21.9% | n.a. | n.a. | n.a. |
| Net debt/EBITDA | 0.14 | 1.14 | 0.99 | 0.83 | 0.92 | 0.79 | 0.58 |
| Free cash flow | 24.0 | -80.2 | 32.4 | 35.8 | 34.0 | n.a. | n.a. |
| Diluted no. of shares, year-end (m) | 64.7 | 64.7 | 64.7 | 64.7 | n.a. | n.a. | n.a. |
| <div>Nordea Markets estimates published on Jul 17, 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