Log in to your Inderes Free account to see all free content on this page.
Neste
27.20 EUR
-2.47 %
26,688 following
NESTE
NASDAQ Helsinki
Non-Renewable
Energy
Overview
Financials & Estimates
Ownership
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Neste
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15,839.9 | 11,752.0 | 15,148.0 | 25,707.4 | 22,925.9 | 20,635.4 | 19,015.6 | 19,369.7 | 23,878.4 | 27,645.7 | 26,878.0 |
| growth-% | -25.8 % | 28.9 % | 69.7 % | -10.8 % | -10.0 % | -7.8 % | 1.9 % | 23.3 % | 15.8 % | -2.8 % | |
| EBITDA | 2,731.4 | 1,508.1 | 2,607.0 | 3,047.3 | 2,547.5 | 1,005.0 | 1,437.5 | 2,012.5 | 2,461.0 | 3,123.9 | 3,121.5 |
| EBIT (adj.) | 1,961.1 | 1,416.1 | 1,342.0 | 2,898.0 | 2,591.5 | 273.0 | 748.1 | 1,088.5 | 1,485.3 | 2,087.9 | 2,059.1 |
| EBIT | 2,229.4 | 828.1 | 2,023.0 | 2,409.0 | 1,681.5 | 25.0 | 503.1 | 1,088.5 | 1,485.3 | 2,087.9 | 2,059.1 |
| Profit before taxes | 2,066.6 | 786.8 | 1,962.0 | 2,278.0 | 1,595.5 | -113.3 | 199.1 | 908.5 | 1,337.0 | 1,958.5 | 1,939.4 |
| Net income | 1,788.2 | 712.4 | 1,771.4 | 1,887.0 | 1,432.5 | -94.8 | 144.1 | 772.3 | 1,136.4 | 1,664.7 | 1,648.5 |
| EPS (adj.) | 1.98 | 1.61 | 1.43 | 3.04 | 2.88 | 0.17 | 0.47 | 1.01 | 1.48 | 2.17 | 2.15 |
| growth-% | -18.8 % | -10.9 % | 112.3 % | -5.3 % | -94.2 % | 184.0 % | 112.1 % | 47.2 % | 46.5 % | -1.0 % | |
| Dividend | 1.02 | 0.80 | 0.82 | 1.52 | 1.20 | 0.20 | 0.20 | 0.20 | 0.25 | 0.30 | 1.29 |
| Dividend ratio | 43.8 % | 86.2 % | 35.6 % | 61.9 % | 64.4 % | -162.1 % | 106.6 % | 19.9 % | 16.9 % | 13.8 % | 60.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 17.2 % | 12.8 % | 17.2 % | 11.9 % | 11.1 % | 4.9 % | 7.6 % | 10.4 % | 10.3 % | 11.3 % | 11.6 % |
| EBIT-% (adj.) | 12.4 % | 12.0 % | 8.9 % | 11.3 % | 11.3 % | 1.3 % | 3.9 % | 5.6 % | 6.2 % | 7.6 % | 7.7 % |
| EBIT-% | 14.1 % | 7.0 % | 13.4 % | 9.4 % | 7.3 % | 0.1 % | 2.6 % | 5.6 % | 6.2 % | 7.6 % | 7.7 % |
| ROE | 12.0 % | 27.5 % | 24.7 % | 17.1 % | -1.2 % | 2.0 % | 10.1 % | 13.5 % | 17.2 % | 14.9 % | |
| ROI | 11.5 % | 25.3 % | 24.5 % | 14.3 % | 0.2 % | 4.0 % | 8.7 % | 11.7 % | 15.6 % | 14.1 % |
Login required
This content is only available for logged in users