Nurminen Logistics
1.175 EUR -0.84%Nurminen Logistics is an industrial group that offers transport and logistics services. The company's services include forwarding and freight handling services via rail transport, where the largest presence is in the Nordic and Baltic countries. Also, customized services are offered for various projects, as well as access to terminal service. The company was originally founded in 1886 and is headquartered in Helsinki.
Extensive report
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Suka Invest Oy | 16.2 % | 16.2 % |
Ilmarinen Mutual Pension Insurance Company | 14.9 % | 14.9 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Juha Nurminen | 07.08.2023 | 1,811EUR |
Juha Nurminen | 07.08.2023 | 1,811EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 80.7 | 141.3 | 122.5 | 128.0 | 148.4 | 150.4 | 159.0 | 164.4 |
growth-% | 16.5 % | 75.0 % | -13.3 % | 4.4 % | 16.0 % | 1.3 % | 5.7 % | 3.4 % |
EBITDA | 4.8 | 12.6 | 6.2 | 38.4 | 31.0 | 29.8 | 27.1 | 24.8 |
EBIT (adj.) | 0.4 | 10.2 | 6.9 | 21.5 | 25.1 | 23.8 | 21.1 | 19.0 |
EBIT | -0.2 | 9.6 | 3.4 | 33.1 | 25.1 | 23.8 | 21.1 | 19.0 |
Profit before taxes | -2.5 | 7.8 | 1.9 | 29.3 | 22.4 | 21.7 | 19.2 | 17.5 |
Net income | -4.2 | 11.8 | -1.0 | 14.3 | 10.2 | 11.6 | 10.3 | 9.7 |
EPS (adj.) | -0.08 | 0.07 | 0.03 | 0.10 | 0.13 | 0.15 | 0.13 | 0.12 |
growth-% | -58.0 % | 209.6 % | 35.8 % | 12.9 % | -11.3 % | -5.2 % | ||
Dividend | 0.00 | 0.02 | 0.00 | 0.06 | 0.05 | 0.06 | 0.07 | 0.06 |
Dividend ratio | 10.5 % | 32.7 % | 38.2 % | 40.6 % | 53.3 % | 50.0 % |
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-% | 6.0 % | 8.9 % | 5.1 % | 30.0 % | 20.9 % | 19.8 % | 17.0 % | 15.1 % |
EBIT-% (adj.) | 0.5 % | 7.2 % | 5.6 % | 16.8 % | 16.9 % | 15.8 % | 13.3 % | 11.6 % |
EBIT-% | -0.3 % | 6.8 % | 2.8 % | 25.9 % | 16.9 % | 15.8 % | 13.3 % | 11.6 % |
ROE | -269.9 % | 123.5 % | -7.4 % | 70.9 % | 33.8 % | 31.3 % | 23.6 % | 20.1 % |
ROI | -0.4 % | 16.4 % | 5.6 % | 43.1 % | 27.6 % | 27.6 % | 25.0 % | 22.1 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.45 | 1.96 | 0.60 | 1.26 | 1.18 | 1.18 | 1.18 | 1.18 |
Shares | 44.6 | 77.1 | 78.0 | 78.1 | 78.1 | 78.1 | 78.1 | 78.1 |
Market cap | 19.9 | 150.8 | 46.8 | 98.1 | 91.8 | 91.8 | 91.8 | 91.8 |
Enterprise value | 57.3 | 193.6 | 87.7 | 167.4 | 154.5 | 143.9 | 135.3 | 126.7 |
EV/S | 0.7 | 1.4 | 0.7 | 1.3 | 1.0 | 1.0 | 0.9 | 0.8 |
EV/EBITDA | 11.9 | 15.4 | 14.1 | 4.4 | 5.0 | 4.8 | 5.0 | 5.1 |
EV/EBIT (adj.) | 145.3 | 19.0 | 12.8 | 7.8 | 6.2 | 6.0 | 6.4 | 6.7 |
EV/EBIT | - | 20.1 | 25.7 | 5.1 | 6.2 | 6.0 | 6.4 | 6.7 |
P/E (adj.) | - | 26.3 | 19.2 | 13.0 | 9.0 | 7.9 | 9.0 | 9.4 |
P/E | - | 12.8 | - | 6.8 | 9.0 | 7.9 | 9.0 | 9.4 |
P/B | 5.0 | 10.0 | 3.6 | 3.6 | 2.8 | 2.3 | 2.0 | 1.8 |
P/S | 0.2 | 1.1 | 0.4 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 |
Dividend yield | 0.8 % | 4.8 % | 4.3 % | 5.1 % | 6.0 % | 5.3 % | ||
Equity ratio | 20.9 % | 31.6 % | 34.7 % | 41.8 % | 49.8 % | 59.6 % | 65.1 % | 66.1 % |
Gearing ratio | 261.4 % | 115.9 % | 119.8 % | 77.6 % | 56.3 % | 31.0 % | 15.0 % | 1.6 % |
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 | 56.7 | 71.2 | 128.0 | 35.2 | 33.9 | 37.8 | 41.5 | 148.4 | |
EBITDA | 11.1 | 27.4 | 38.4 | 7.3 | 7.3 | 8.0 | 8.5 | 31.0 | |
EBIT | 8.9 | 24.2 | 33.1 | 5.9 | 5.8 | 6.5 | 7.0 | 25.1 | |
Profit before taxes | 7.1 | 22.2 | 29.3 | 5.1 | 5.0 | 5.9 | 6.4 | 22.4 | |
Net income | 3.2 | 11.2 | 14.3 | 2.4 | 1.5 | 3.9 | 2.3 | 10.2 |
Login required
This content is only available for logged in users
Nurminen Logistics Plc's Business Review Q1 2024: Good result in a challenging market
Decisions of the constitutive meeting of the Board of Directors of Nurminen Logistics Plc
Join Inderes community
Don't miss out - create an account and get all the possible benefits