Panostaja
0.392 EUR -1.26%Panostaja is an investment company. The company acquires and develops small and medium-sized companies with long-term development potential. In addition to growth potential, the companies focus on actively owning and driving strategic changes. The investment portfolio is focused on several industries with the main concentration in healthcare and industry around the European market. The company's headquarters are located in Tampere.
Log in to see the recommendation and risk by Inderes
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Treindex Oy | 13.7 % | 13.7 % |
Oy Koskenkorva Ab | 10.3 % | 10.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Pääkkönen Tarja | 28.12.2023 | 24,939EUR |
Eero Eriksson | 18.12.2023 | 10,000EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 132.9 | 133.0 | 137.9 | 136.2 | 135.4 | 141.0 | 146.1 | 151.2 |
growth-% | -30.1 % | 0.1 % | 3.7 % | -1.3 % | -0.6 % | 4.1 % | 3.6 % | 3.5 % |
EBITDA | 24.4 | 16.5 | 19.8 | 11.6 | 12.5 | 13.1 | 13.9 | 14.9 |
EBIT (adj.) | 4.1 | 2.0 | 5.2 | -1.1 | 0.2 | 2.2 | 3.3 | 4.5 |
EBIT | 4.1 | 2.0 | 5.2 | -1.1 | 0.2 | 2.2 | 3.3 | 4.5 |
Profit before taxes | 1.5 | -0.1 | 3.2 | -4.3 | -2.3 | 0.3 | 1.5 | 2.9 |
Net income | -1.1 | -1.9 | 1.3 | -2.9 | -2.3 | -0.7 | 0.6 | 1.2 |
EPS (adj.) | -0.02 | -0.04 | 0.03 | -0.05 | -0.04 | -0.01 | 0.01 | 0.02 |
growth-% | -166.0 % | -315.7 % | 96.0 % | |||||
Dividend | 0.03 | 0.08 | 0.03 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 |
Dividend ratio | -145.1 % | -225.2 % | 118.7 % | -79.0 % | 178.8 % | 91.2 % |
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-% | 18.4 % | 12.4 % | 14.4 % | 8.5 % | 9.2 % | 9.3 % | 9.5 % | 9.8 % |
EBIT-% (adj.) | 3.1 % | 1.5 % | 3.7 % | -0.8 % | 0.2 % | 1.6 % | 2.3 % | 3.0 % |
EBIT-% | 3.1 % | 1.5 % | 3.7 % | -0.8 % | 0.2 % | 1.6 % | 2.3 % | 3.0 % |
ROE | -2.3 % | -4.5 % | 3.5 % | -8.3 % | -7.4 % | -2.2 % | 2.0 % | 3.9 % |
ROI | 2.7 % | 1.4 % | 4.0 % | -1.6 % | 0.4 % | 2.5 % | 3.7 % | 4.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.76 | 0.73 | 0.62 | 0.45 | 0.39 | 0.39 | 0.39 | 0.39 |
Shares | 52.3 | 52.6 | 52.6 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 |
Market cap | 39.6 | 38.5 | 32.5 | 23.7 | 20.7 | 20.7 | 20.7 | 20.7 |
Enterprise value | 134.2 | 123.8 | 83.5 | 75.6 | 66.5 | 66.2 | 66.2 | 64.3 |
EV/S | 1.0 | 0.9 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | 5.5 | 7.5 | 4.2 | 6.5 | 5.3 | 5.1 | 4.8 | 4.3 |
EV/EBIT (adj.) | 32.9 | 61.3 | 16.2 | - | 289.3 | 30.0 | 19.8 | 14.3 |
EV/EBIT | 32.9 | 61.3 | 16.2 | - | 289.3 | 30.0 | 19.8 | 14.3 |
P/E (adj.) | - | - | 24.4 | - | - | - | 35.0 | 17.9 |
P/E | - | - | 24.4 | - | - | - | 35.0 | 17.9 |
P/B | 0.9 | 1.0 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
P/S | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Dividend yield | 4.0 % | 10.9 % | 4.9 % | 2.6 % | 5.1 % | 5.1 % | ||
Equity ratio | 33.5 % | 37.1 % | 38.6 % | 37.2 % | 36.7 % | 36.1 % | 35.7 % | 35.9 % |
Gearing ratio | 97.4 % | 90.2 % | 72.9 % | 80.5 % | 72.2 % | 72.5 % | 72.4 % | 68.5 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 35.0 | 31.5 | 34.2 | 136.2 | 33.3 | 34.5 | 31.8 | 35.9 | 135.4 |
EBITDA | 3.4 | 2.8 | 2.2 | 11.6 | 2.6 | 3.3 | 2.7 | 3.9 | 12.5 |
EBIT | 0.1 | -0.4 | -0.9 | -1.1 | -0.4 | 0.2 | -0.3 | 0.8 | 0.2 |
Profit before taxes | -0.5 | -1.0 | -2.4 | -4.3 | -1.1 | -0.4 | -0.9 | 0.2 | -2.3 |
Net income | -0.6 | -0.7 | -0.9 | -2.9 | -0.9 | -0.5 | -0.8 | -0.1 | -2.3 |
Login required
This content is only available for logged in users
Panostaja Oyj’s Business Review Q1 November 1, 2023–January 31, 2024
Panostaja Oyj's Annual General Meeting February 7, 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits