Sanochkin, VladislavSanochkin, Vladislav2016-07-20T12:13:26Z2016-07-20T13:06:52Z14.001131023955240135FalseFalse | | | | | | | Nordea |
| EURm | 2022 | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E |
| Total revenue | 412.4 | 415.2 | 453.0 | 464.0 | 421.0 | 449.0 | 459.3 |
| EBITDA (adj.) | 13.0 | 16.1 | 26.5 | 35.2 | 12.3 | 23.7 | 36.0 |
| EBITDA (adj.) margin | 3.16% | 3.89% | 5.85% | 7.59% | 2.93% | 5.27% | 7.84% |
| EBIT (adj.) | -4.18 | -1.24 | 9.14 | 17.8 | -4.67 | 5.00 | 16.7 |
| EBIT (adj.) margin | -1.01% | -0.30% | 2.02% | 3.84% | -1.11% | 1.11% | 3.63% |
| PTP (adj.) | -11.6 | -6.20 | 4.68 | 13.9 | -9.00 | 0.00 | 12.0 |
| Net profit (cont. oper.) (adj.) | -10.4 | -5.71 | 4.53 | 10.8 | -10.6 | -0.67 | 9.00 |
| Shareholders' equity | 112.5 | 129.5 | 130.1 | 140.9 | n.a. | n.a. | n.a. |
| Net debt | 67.6 | 57.2 | 70.2 | 65.7 | 70.9 | 76.9 | 73.4 |
| Net gearing | 60.1% | 44.2% | 53.9% | 46.6% | n.a. | n.a. | n.a. |
| Net debt/EBITDA | 5.98 | 5.98 | 3.12 | 1.87 | 5.75 | 3.25 | 2.04 |
| Free cash flow | -13.2 | -16.4 | -10.0 | 7.34 | -18.5 | -0.81 | 22.7 |
| Diluted no. of shares, year-end (m) | 58.3 | 135.4 | 135.4 | 135.4 | n.a. | n.a. | n.a. |
| <div>Nordea Markets estimates published on Aug 10, 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