Sanochkin, VladislavSanochkin, Vladislav2016-07-20T12:13:26Z2016-07-20T13:06:52Z14.001131023955240135FalseFalse | | | | | | | Nordea |
| EURm | 2022 | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E |
| Total revenue | 383.4 | 467.6 | 490.2 | 499.7 | 468.2 | 491.5 | 508.2 |
| EBITDA (adj.) | 58.6 | 72.6 | 79.2 | 81.6 | 67.6 | 76.4 | 80.1 |
| EBITDA (adj.) margin | 15.3% | 15.5% | 16.2% | 16.3% | 14.4% | 15.5% | 15.8% |
| EBIT (adj.) | 33.0 | 37.7 | 44.7 | 46.7 | 31.0 | 46.5 | 44.2 |
| EBIT (adj.) margin | 8.61% | 8.06% | 9.13% | 9.35% | 6.62% | 9.46% | 8.71% |
| PTP (adj.) | 23.1 | 27.0 | 36.2 | 39.8 | 25.3 | 34.0 | 38.0 |
| Net profit (cont. oper.) (adj.) | 19.2 | 20.8 | 26.8 | 29.6 | 14.2 | 19.8 | 22.7 |
| Shareholders' equity | 171.5 | 176.3 | 192.2 | 209.0 | n.a. | n.a. | n.a. |
| Net debt | 209.6 | 222.9 | 207.1 | 183.4 | 219.8 | 208.2 | 194.0 |
| Net gearing | 116.0% | 119.6% | 101.9% | 83.0% | n.a. | n.a. | n.a. |
| Net debt/EBITDA | 3.80 | 3.33 | 2.61 | 2.25 | 3.25 | 2.73 | 2.42 |
| Free cash flow | -19.7 | 17.0 | 46.5 | 56.2 | 4.71 | n.a. | n.a. |
| Diluted no. of shares, year-end (m) | 18.8 | 18.8 | 18.9 | 18.9 | n.a. | n.a. | n.a. |
| <div>Nordea Markets estimates published on Oct 29, 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