Huhtamäki
38.61 EUR -0.75%Huhtamäki is a manufacturing company. The company conducts operations in the packaging industry. The company's packaging is used for food products and includes fiber packaging, cartons, copper and other containers. The products are mainly delivered to customers in the food industry on a global level, mainly in Europe, South America and Asia. The company's head office is located in Espoo, Finland.
Log in to see the recommendation and risk by Inderes
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
The Finnish Cultural Foundation | 10.5 % | 10.5 % |
Varma Mutual Pension Insurance Company | 3.8 % | 3.8 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Charles Héaulmé | 15.09.2023 | 155,000EUR |
Pauline Lindwall | 14.06.2023 | 6,475EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,301.8 | 3,574.9 | 4,479.0 | 4,168.9 | 4,345.0 | 4,590.0 | 4,805.0 | 5,003.0 |
growth-% | -2.9 % | 8.3 % | 25.3 % | -6.9 % | 4.2 % | 5.6 % | 4.7 % | 4.1 % |
EBITDA | 464.5 | 469.7 | 616.5 | 630.0 | 626.5 | 677.5 | 730.9 | 755.6 |
EBIT (adj.) | 302.1 | 315.3 | 395.1 | 392.6 | 429.5 | 477.0 | 512.0 | 533.0 |
EBIT | 265.3 | 296.0 | 405.3 | 380.9 | 383.5 | 446.0 | 496.0 | 527.0 |
Profit before taxes | 237.1 | 263.0 | 352.1 | 311.9 | 318.0 | 384.7 | 436.5 | 475.0 |
Net income | 176.7 | 199.0 | 276.2 | 206.2 | 224.5 | 273.5 | 310.4 | 339.3 |
EPS (adj.) | 1.94 | 2.07 | 2.49 | 2.32 | 2.48 | 2.84 | 3.08 | 3.29 |
growth-% | 2.8 % | 6.6 % | 20.1 % | -6.8 % | 6.8 % | 14.6 % | 8.6 % | 6.6 % |
Dividend | 0.92 | 0.94 | 1.00 | 1.05 | 1.10 | 1.15 | 1.20 | 1.25 |
Dividend ratio | 54.3 % | 49.3 % | 37.8 % | 53.2 % | 51.2 % | 44.0 % | 40.4 % | 38.5 % |
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-% | 14.1 % | 13.1 % | 13.8 % | 15.1 % | 14.4 % | 14.8 % | 15.2 % | 15.1 % |
EBIT-% (adj.) | 9.1 % | 8.8 % | 8.8 % | 9.4 % | 9.9 % | 10.4 % | 10.7 % | 10.7 % |
EBIT-% | 8.0 % | 8.3 % | 9.0 % | 9.1 % | 8.8 % | 9.7 % | 10.3 % | 10.5 % |
ROE | 13.4 % | 14.2 % | 16.4 % | 11.2 % | 11.8 % | 13.5 % | 14.1 % | 14.1 % |
ROI | 10.4 % | 10.1 % | 11.6 % | 10.4 % | 10.9 % | 12.5 % | 13.7 % | 14.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 42.26 | 38.89 | 32.00 | 36.73 | 38.61 | 38.61 | 38.61 | 38.61 |
Shares | 104.4 | 104.4 | 104.4 | 104.5 | 104.5 | 104.5 | 104.5 | 104.5 |
Market cap | 4,409.8 | 4,058.2 | 3,339.7 | 3,838.2 | 4,036.2 | 4,036.2 | 4,036.2 | 4,036.2 |
Enterprise value | 5,287.3 | 5,582.3 | 4,826.2 | 5,144.0 | 5,293.4 | 5,252.0 | 5,063.4 | 4,859.7 |
EV/S | 1.6 | 1.6 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 |
EV/EBITDA | 11.4 | 11.9 | 7.8 | 8.2 | 8.4 | 7.8 | 6.9 | 6.4 |
EV/EBIT (adj.) | 17.5 | 17.7 | 12.2 | 13.1 | 12.3 | 11.0 | 9.9 | 9.1 |
EV/EBIT | 19.9 | 18.9 | 11.9 | 13.5 | 13.8 | 11.8 | 10.2 | 9.2 |
P/E (adj.) | 21.7 | 18.8 | 12.9 | 15.8 | 15.6 | 13.6 | 12.5 | 11.7 |
P/E | 25.0 | 20.4 | 12.1 | 18.6 | 18.0 | 14.8 | 13.0 | 11.9 |
P/B | 3.4 | 2.7 | 1.8 | 2.1 | 2.1 | 1.9 | 1.8 | 1.6 |
P/S | 1.3 | 1.1 | 0.7 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 |
Dividend yield | 2.2 % | 2.4 % | 3.1 % | 2.9 % | 2.9 % | 3.0 % | 3.1 % | 3.2 % |
Equity ratio | 37.9 % | 35.2 % | 39.9 % | 41.3 % | 43.0 % | 45.1 % | 48.4 % | 52.2 % |
Gearing ratio | 64.3 % | 95.4 % | 77.3 % | 67.8 % | 61.9 % | 55.5 % | 43.2 % | 31.8 % |
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 | 1,047.2 | 1,051.7 | 1,037.2 | 1,032.8 | 4,168.9 | 1,037.0 | 1,101.0 | 1,087.0 | 1,120.0 |
EBITDA | 138.1 | 137.9 | 146.2 | 207.8 | 630.0 | 146.5 | 158.0 | 159.0 | 163.0 |
EBIT | 87.4 | 54.7 | 92.8 | 146.0 | 380.9 | 86.5 | 97.0 | 98.0 | 102.0 |
Profit before taxes | 68.4 | 39.4 | 75.8 | 128.3 | 311.9 | 69.5 | 80.5 | 82.0 | 86.0 |
Net income | 49.6 | 25.2 | 44.3 | 87.1 | 206.2 | 49.6 | 56.2 | 57.7 | 61.0 |
Login required
This content is only available for logged in users
Huhtamäki Oyj - Managers' Transactions (Pauni)
Huhtamäki Oyj - Managers' Transactions (Thom)
Join Inderes community
Don't miss out - create an account and get all the possible benefits