Anora Group
5.36 EUR +1.52%Anora Group is a producer of alcoholic beverages. The product portfolio consists of wine and spirits marketed under various brands. The largest operations are found in the Nordics and the Baltics, and the company's products are exported to retailers in Europe and North America. The company was created through a merger of Altia and Arcus in 2021 and has its headquarters in Helsinki.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 19.4 % | 19.4 % |
Varma Mutual Pension Insurance Company | 3.0 % | 3.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kirsten ægidius | 17.11.2023 | 15,719EUR |
Annareetta Lumme-timonen | 16.11.2023 | 1,692EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 342.4 | 665.0 | 702.7 | 727.6 | 727.0 | 745.0 | 759.8 | 775.0 |
growth-% | -4.8 % | 94.2 % | 5.7 % | 3.6 % | -0.1 % | 2.5 % | 2.0 % | 2.0 % |
EBITDA | 40.3 | 95.2 | 67.9 | 68.6 | 81.0 | 86.7 | 90.6 | 92.4 |
EBIT (adj.) | 35.0 | 69.8 | 42.9 | 35.9 | 53.8 | 59.1 | 63.5 | 65.7 |
EBIT | 22.9 | 64.0 | 34.7 | -30.2 | 53.8 | 59.1 | 63.5 | 65.7 |
Profit before taxes | 21.3 | 54.5 | 23.4 | -52.7 | 37.3 | 45.1 | 53.5 | 58.5 |
Net income | 17.8 | 42.7 | 17.9 | -39.0 | 29.6 | 35.5 | 42.2 | 46.1 |
EPS (adj.) | 0.83 | 1.04 | 0.39 | 0.21 | 0.44 | 0.53 | 0.62 | 0.68 |
growth-% | 48.7 % | 26.0 % | -62.8 % | -46.8 % | 113.2 % | 19.9 % | 18.7 % | 9.3 % |
Dividend | 0.75 | 0.45 | 0.22 | 0.22 | 0.25 | 0.30 | 0.44 | 0.48 |
Dividend ratio | 152.7 % | 71.2 % | 82.9 % | -38.2 % | 57.0 % | 57.1 % | 70.0 % | 70.0 % |
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-% | 11.8 % | 14.3 % | 9.7 % | 9.4 % | 11.1 % | 11.6 % | 11.9 % | 11.9 % |
EBIT-% (adj.) | 10.2 % | 10.5 % | 6.1 % | 4.9 % | 7.4 % | 7.9 % | 8.4 % | 8.5 % |
EBIT-% | 6.7 % | 9.6 % | 4.9 % | -4.2 % | 7.4 % | 7.9 % | 8.4 % | 8.5 % |
ROE | 11.5 % | 12.9 % | 3.6 % | -8.8 % | 7.1 % | 8.2 % | 9.3 % | 9.8 % |
ROI | 9.2 % | 12.1 % | 4.9 % | -3.1 % | 8.0 % | 8.6 % | 9.6 % | 10.3 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.98 | 10.86 | 7.36 | 4.36 | 5.36 | 5.36 | 5.36 | 5.36 |
Shares | 36.1 | 67.6 | 67.6 | 67.6 | 67.6 | 67.6 | 67.6 | 67.6 |
Market cap | 360.7 | 733.6 | 497.5 | 294.7 | 362.3 | 362.3 | 362.3 | 362.3 |
Enterprise value | 356.9 | 859.7 | 777.3 | 413.2 | 469.1 | 433.7 | 410.8 | 393.9 |
EV/S | 1.0 | 1.3 | 1.1 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
EV/EBITDA | 8.9 | 9.0 | 11.4 | 6.0 | 5.8 | 5.0 | 4.5 | 4.3 |
EV/EBIT (adj.) | 10.2 | 12.3 | 18.1 | 11.5 | 8.7 | 7.3 | 6.5 | 6.0 |
EV/EBIT | 15.6 | 13.4 | 22.4 | - | 8.7 | 7.3 | 6.5 | 6.0 |
P/E (adj.) | 12.1 | 10.4 | 19.0 | 21.2 | 12.2 | 10.2 | 8.6 | 7.9 |
P/E | 20.3 | 11.9 | 27.7 | - | 12.2 | 10.2 | 8.6 | 7.9 |
P/B | 2.3 | 1.4 | 1.0 | 0.7 | 0.9 | 0.8 | 0.8 | 0.8 |
P/S | 1.1 | 1.1 | 0.7 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 |
Dividend yield | 7.5 % | 4.1 % | 3.0 % | 5.1 % | 4.7 % | 5.6 % | 8.2 % | 8.9 % |
Equity ratio | 34.3 % | 41.2 % | 37.0 % | 36.0 % | 37.1 % | 37.4 % | 41.8 % | 42.3 % |
Gearing ratio | -2.4 % | 24.8 % | 62.5 % | 33.8 % | 25.2 % | 16.1 % | 10.4 % | 6.6 % |
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 | 159.5 | 182.7 | 173.1 | 212.3 | 727.6 | 161.0 | 178.0 | 175.0 | 213.0 |
EBITDA | 6.9 | 9.9 | 28.9 | 23.0 | 68.6 | 10.5 | 16.5 | 21.5 | 32.5 |
EBIT | -1.7 | 1.7 | 20.5 | -50.6 | -30.2 | 3.7 | 9.7 | 14.7 | 25.7 |
Profit before taxes | -5.9 | -4.7 | 14.4 | -56.5 | -52.7 | -0.5 | 5.2 | 10.7 | 21.9 |
Net income | -5.6 | -4.2 | 14.0 | -43.1 | -39.0 | -0.4 | 4.2 | 8.5 | 17.4 |
Login required
This content is only available for logged in users
Anora Group Plc: Notice of the Annual General Meeting 2024
Change in Anora Group's Executive Management Team: Stein Eriksen appointed as CFO of Anora
Join Inderes community
Don't miss out - create an account and get all the possible benefits