Sanochkin, VladislavSanochkin, Vladislav2016-07-20T12:13:26Z2016-07-20T13:06:52Z14.001131023955240135FalseFalse | | | | | | | Nordea |
| NOKm | 2022 | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E |
| Total revenue | 1,918 | 1,885 | 2,078 | 2,327 | 1,879 | 2,079 | 2,308 |
| EBITDA (adj.) | 264.8 | 151.6 | 201.0 | 305.1 | 179.0 | 230.2 | 322.0 |
| EBITDA (adj.) margin | 13.8% | 8.04% | 9.67% | 13.1% | 9.53% | 11.1% | 14.0% |
| EBIT (adj.) | 188.0 | 84.3 | 134.8 | 239.0 | 120.3 | 159.8 | 249.5 |
| EBIT (adj.) margin | 9.80% | 4.47% | 6.49% | 10.3% | 6.40% | 7.68% | 10.8% |
| PTP (adj.) | 28.3 | 55.9 | 93.1 | 197.3 | 82.3 | 113.3 | 196.3 |
| Net profit (cont. oper.) (adj.) | -2.52 | 51.4 | 72.6 | 153.9 | 76.0 | 88.2 | 160.0 |
| Shareholders' equity | 347.8 | 475.0 | 547.6 | 701.5 | n.a. | n.a. | n.a. |
| Net debt | 531.8 | 392.3 | 303.5 | 163.8 | 428.1 | 347.0 | 185.7 |
| Net gearing | 141.0% | 82.6% | 55.4% | 23.4% | n.a. | n.a. | n.a. |
| Net debt/EBITDA | 2.21 | 2.81 | 1.51 | 0.54 | 2.39 | 1.51 | 0.58 |
| Free cash flow | -575.8 | 11.8 | 130.5 | 181.4 | 6,030 | n.a. | n.a. |
| Diluted no. of shares, year-end (m) | 44.8 | 47.9 | 47.9 | 47.9 | n.a. | n.a. | n.a. |
| <div>Nordea Markets estimates published on Aug 20, 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