Fodelia
4.85 EUR -2.22%Fodelia is run as a holding company with operations in the food industry. Within the Group, there are a number of subsidiaries, each with a business focus, that offers a range of snacks and ready-made meals. The products are sold through most retailers and wholesalers. The largest operations are in the Nordic market. The head office is located in Pyhäntä.
Log in to see the recommendation and risk by Inderes
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tahkola Mikko Kalervo | 26.6 % | 26.6 % |
Ojala Jukka Matti | 12.0 % | 12.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Riikka Wulff | 07.02.2024 | 2,730EUR |
Kati Kokkonen | 28.12.2023 | 10,600EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 23.0 | 35.1 | 41.6 | 49.0 | 55.4 | 61.3 | 66.7 | 70.9 |
growth-% | 16.8 % | 52.8 % | 18.6 % | 17.6 % | 13.2 % | 10.7 % | 8.7 % | 6.4 % |
EBITDA | 1.7 | 2.7 | 2.8 | 4.6 | 5.6 | 6.5 | 7.1 | 7.6 |
EBIT (adj.) | 1.0 | 1.8 | 1.4 | 3.0 | 3.8 | 4.6 | 5.0 | 5.4 |
EBIT | 0.8 | 1.5 | 1.1 | 2.5 | 3.4 | 4.1 | 4.6 | 4.9 |
Profit before taxes | 0.7 | 1.1 | 0.0 | 1.7 | 2.8 | 3.8 | 4.4 | 4.9 |
Net income | 0.6 | 0.8 | -0.1 | 1.2 | 2.3 | 3.1 | 3.5 | 4.0 |
EPS (adj.) | 0.11 | 0.15 | 0.04 | 0.20 | 0.34 | 0.43 | 0.49 | 0.55 |
growth-% | -49.0 % | 44.1 % | -72.6 % | 387.7 % | 67.2 % | 27.6 % | 12.9 % | 12.1 % |
Dividend | 0.07 | 0.04 | 0.06 | 0.08 | 0.10 | 0.13 | 0.16 | 0.20 |
Dividend ratio | 79.4 % | 36.9 % | -468.1 % | 53.7 % | 35.0 % | 34.3 % | 36.7 % | 40.4 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 7.4 % | 7.7 % | 6.8 % | 9.3 % | 10.1 % | 10.6 % | 10.7 % | 10.7 % |
EBIT-% (adj.) | 4.2 % | 5.2 % | 3.4 % | 6.1 % | 6.9 % | 7.4 % | 7.5 % | 7.6 % |
EBIT-% | 3.6 % | 4.3 % | 2.6 % | 5.2 % | 6.1 % | 6.7 % | 6.8 % | 7.0 % |
ROE | 8.0 % | 8.5 % | -0.9 % | 9.1 % | 16.2 % | 18.9 % | 18.9 % | 18.9 % |
ROI | 5.9 % | 7.7 % | 2.9 % | 10.9 % | 15.2 % | 18.1 % | 19.5 % | 20.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.42 | 7.74 | 4.25 | 5.52 | 4.85 | 4.85 | 4.85 | 4.85 |
Shares | 7.1 | 7.3 | 8.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
Market cap | 59.4 | 56.4 | 34.2 | 44.7 | 39.3 | 39.3 | 39.3 | 39.3 |
Enterprise value | 65.7 | 68.0 | 39.9 | 51.0 | 44.6 | 43.2 | 41.5 | 39.4 |
EV/S | 2.9 | 1.9 | 1.0 | 1.0 | 0.8 | 0.7 | 0.6 | 0.6 |
EV/EBITDA | 38.7 | 25.2 | 14.1 | 11.2 | 7.9 | 6.6 | 5.8 | 5.2 |
EV/EBIT (adj.) | 68.3 | 37.5 | 28.1 | 17.2 | 11.6 | 9.5 | 8.3 | 7.3 |
EV/EBIT | 78.4 | 45.6 | 37.6 | 20.2 | 13.1 | 10.5 | 9.1 | 8.0 |
P/E (adj.) | 79.6 | 50.8 | 101.8 | 27.1 | 14.2 | 11.2 | 9.9 | 8.8 |
P/E | 95.5 | 71.4 | - | 37.1 | 17.0 | 12.8 | 11.1 | 9.8 |
P/B | 6.8 | 5.7 | 2.7 | 3.3 | 2.6 | 2.3 | 2.0 | 1.7 |
P/S | 2.6 | 1.6 | 0.8 | 0.9 | 0.7 | 0.6 | 0.6 | 0.6 |
Dividend yield | 0.8 % | 0.5 % | 1.4 % | 1.5 % | 2.1 % | 2.7 % | 3.3 % | 4.1 % |
Equity ratio | 42.0 % | 37.5 % | 46.9 % | 50.4 % | 50.8 % | 55.1 % | 59.9 % | 65.5 % |
Gearing ratio | 72.3 % | 117.2 % | 45.5 % | 47.7 % | 35.8 % | 23.2 % | 11.5 % | 1.0 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 11.7 | 12.5 | 12.2 | 12.5 | 49.0 | 12.9 | 14.1 | 14.1 | 14.3 |
EBITDA | 0.9 | 1.0 | 1.5 | 1.1 | 4.6 | 1.2 | 1.4 | 1.7 | 1.3 |
EBIT | 0.5 | 0.5 | 1.0 | 0.5 | 2.5 | 0.6 | 0.8 | 1.1 | 0.9 |
Profit before taxes | 0.3 | 0.4 | 0.9 | 0.1 | 1.7 | 0.4 | 0.6 | 1.0 | 0.8 |
Net income | 0.2 | 0.3 | 0.7 | -0.1 | 1.2 | 0.4 | 0.5 | 0.8 | 0.6 |
Login required
This content is only available for logged in users
Fodelia Oyj: Share Repurchase 17.1.2024
Fodelia Oyj: Share Repurchase 16.1.2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits