Honkarakenne
2.96 EUR +0.34%Honkarakenne operates in the real estate industry. The company is specialized as a housing developer and focuses mainly on developing houses, which includes log houses, log cabins, and saunas. The company is active in the entire value chain, from development, planning, to completion. The largest presence is in the Nordic countries and Europe. Honkarakenne is headquartered in Järvenpää.
Log in to see the recommendation and risk by Inderes
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
AKR-Invest | 16.8 % | 8.7 % |
Saarelainen | 10.4 % | 27.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Marko Saarelainen | 05.12.2023 | 32,221EUR |
Arto Halonen | 01.03.2023 | 20,048EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 52.9 | 69.7 | 73.7 | 46.3 | 46.6 | 52.2 | 56.8 | 58.0 |
growth-% | 11.2 % | 31.8 % | 5.7 % | -37.2 % | 0.6 % | 12.1 % | 8.8 % | 2.1 % |
EBITDA | 4.8 | 6.1 | 6.3 | 2.1 | 2.6 | 4.2 | 5.0 | 5.2 |
EBIT (adj.) | 3.4 | 3.7 | 4.2 | 0.4 | 0.3 | 1.7 | 2.1 | 2.3 |
EBIT | 3.1 | 3.7 | 4.2 | -0.1 | 0.3 | 1.7 | 2.1 | 2.3 |
Profit before taxes | 2.9 | 3.6 | 3.6 | -0.3 | 0.1 | 1.5 | 1.9 | 2.1 |
Net income | 2.8 | 3.3 | 2.8 | -0.2 | 0.1 | 1.2 | 1.5 | 1.7 |
EPS (adj.) | 0.53 | 0.57 | 0.47 | 0.03 | 0.01 | 0.20 | 0.26 | 0.28 |
growth-% | 33.8 % | 6.7 % | -16.3 % | -94.3 % | -49.6 % | 1,371.8 % | 27.9 % | 9.5 % |
Dividend | 0.18 | 0.25 | 0.25 | 0.09 | 0.06 | 0.10 | 0.13 | 0.14 |
Dividend ratio | 37.5 % | 44.1 % | 52.7 % | -241.0 % | 437.9 % | 49.6 % | 50.0 % | 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-% | 9.1 % | 8.8 % | 8.5 % | 4.5 % | 5.6 % | 8.1 % | 8.8 % | 9.0 % |
EBIT-% (adj.) | 6.4 % | 5.3 % | 5.7 % | 0.8 % | 0.6 % | 3.2 % | 3.7 % | 3.9 % |
EBIT-% | 5.8 % | 5.3 % | 5.7 % | -0.2 % | 0.6 % | 3.2 % | 3.7 % | 3.9 % |
ROE | 20.7 % | 21.1 % | 15.9 % | -1.3 % | 0.5 % | 7.4 % | 9.0 % | 9.4 % |
ROI | 17.3 % | 19.5 % | 20.8 % | -0.5 % | 1.5 % | 8.1 % | 9.4 % | 9.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.28 | 7.32 | 4.34 | 3.22 | 2.96 | 2.96 | 2.96 | 2.96 |
Shares | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 |
Market cap | 25.1 | 42.9 | 25.5 | 19.0 | 17.4 | 17.4 | 17.4 | 17.4 |
Enterprise value | 21.8 | 34.2 | 15.6 | 15.9 | 14.4 | 15.1 | 14.4 | 13.9 |
EV/S | 0.4 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 |
EV/EBITDA | 4.5 | 5.6 | 2.5 | 7.6 | 5.5 | 3.6 | 2.9 | 2.7 |
EV/EBIT (adj.) | 6.5 | 9.3 | 3.7 | 45.4 | 47.9 | 9.0 | 6.9 | 6.1 |
EV/EBIT | 7.1 | 9.3 | 3.7 | - | 47.9 | 9.0 | 6.9 | 6.1 |
P/E (adj.) | 8.1 | 12.9 | 9.1 | 118.5 | 216.1 | 14.7 | 11.5 | 10.5 |
P/E | 8.9 | 12.9 | 9.1 | - | 216.1 | 14.7 | 11.5 | 10.5 |
P/B | 1.7 | 2.5 | 1.4 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 |
P/S | 0.5 | 0.6 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
Dividend yield | 4.2 % | 3.4 % | 5.8 % | 2.8 % | 2.0 % | 3.4 % | 4.4 % | 4.8 % |
Equity ratio | 56.2 % | 56.5 % | 67.0 % | 68.8 % | 67.3 % | 63.3 % | 63.8 % | 65.7 % |
Gearing ratio | -22.8 % | -51.1 % | -53.8 % | -18.2 % | -19.4 % | -14.0 % | -17.3 % | -19.6 % |
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 | 23.0 | 23.3 | 46.3 | 21.0 | 25.6 | ||||
EBITDA | 1.0 | 1.1 | 2.1 | 0.9 | 1.7 | ||||
EBIT | -0.1 | -0.1 | -0.1 | -0.2 | 0.5 | ||||
Profit before taxes | -0.4 | 0.2 | -0.3 | -0.3 | 0.4 | ||||
Net income | -0.4 | 0.2 | -0.2 | -0.2 | 0.3 |
Login required
This content is only available for logged in users
HONKARAKENNE’S BOARD OF DIRECTORS’ REPORT, FINANCIAL STATEMENTS, CORPORATE GOVERNANCE STATEMENT AND REMUNERATION REPORT FOR 2023 HAVE BEEN PUBLISHED
HONKARAKENNE OYJ'S FINANCIAL STATEMENTS BULLETIN 1 JANUARY - 31 DECEMBER 2023
Join Inderes community
Don't miss out - create an account and get all the possible benefits