Log in to your Inderes Free account to see all free content on this page.
Kemira
17.02 EUR +0.89%10,046 investors are following this company
Kemira is a global chemical company providing chemical solutions for industries that use a lot of water. The company provides solutions for pulp & paper, water treatment, and the energy industry. The products are sold on a global level, where the main business focus is in Europe, the Americas, and Asia-Pacific. The company is headquartered in Helsinki.
P/E (24e)
11.37
EV/EBIT (adj.) (24e)
8.71
P/B (24e)
1.48
Dividend yield-% (24e)
4.11 %
Target price
19.00 EUR
Recommendation
Accumulate
Updated
11.2.2024
NASDAQ Helsinki
KEMIRA
Daily low / high price
16.87 / 17.1
EUR
Market cap
2.64B EUR
Turnover
1.19M EUR
Volume
70K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Log in to see the recommendation and risk by Inderes
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
General meeting
20.03.2024
Half year dividend
21.03.2024
Interim report
26.04.2024
Interim report
17.07.2024
Interim report
25.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 21.6 % | 21.6 % |
Solidium Oy | 5.0 % | 5.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Annika Paasikivi | 01.03.2023 | 25,158,600EUR |
Matti Kähkönen | 17.02.2022 | 60,900EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 2,427.1 | 2,674.4 | 3,569.6 | 3,383.7 | 2,821.2 | 2,877.6 | 2,955.4 | 3,035.3 |
growth-% | -8.7 % | 10.2 % | 33.5 % | -5.2 % | -16.6 % | 2.0 % | 2.7 % | 2.7 % |
EBITDA | 413.3 | 373.2 | 558.8 | 539.9 | 499.5 | 492.3 | 515.7 | 532.9 |
EBIT (adj.) | 237.7 | 225.5 | 361.6 | 463.0 | 335.5 | 322.6 | 345.8 | 363.2 |
EBIT | 215.9 | 170.1 | 347.6 | 336.3 | 315.5 | 302.6 | 325.8 | 343.2 |
Profit before taxes | 181.0 | 143.4 | 308.2 | 291.9 | 279.5 | 272.2 | 295.8 | 315.7 |
Net income | 131.3 | 108.0 | 231.7 | 199.0 | 210.0 | 204.3 | 222.7 | 238.3 |
EPS (adj.) | 1.00 | 1.07 | 1.60 | 2.12 | 1.50 | 1.46 | 1.58 | 1.68 |
growth-% | 9.6 % | 6.6 % | 49.9 % | 32.6 % | -29.4 % | -2.5 % | 8.2 % | 6.4 % |
Dividend | 0.58 | 0.58 | 0.62 | 0.68 | 0.70 | 0.72 | 0.72 | 0.74 |
Dividend ratio | 67.6 % | 82.2 % | 41.1 % | 52.5 % | 51.2 % | 54.1 % | 49.7 % | 47.7 % |
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-% | 17.0 % | 14.0 % | 15.7 % | 16.0 % | 17.7 % | 17.1 % | 17.4 % | 17.6 % |
EBIT-% (adj.) | 9.8 % | 8.4 % | 10.1 % | 13.7 % | 11.9 % | 11.2 % | 11.7 % | 12.0 % |
EBIT-% | 8.9 % | 6.4 % | 9.7 % | 9.9 % | 11.2 % | 10.5 % | 11.0 % | 11.3 % |
ROE | 10.9 % | 8.6 % | 15.5 % | 11.9 % | 12.2 % | 11.2 % | 11.6 % | 11.7 % |
ROI | 10.0 % | 7.6 % | 13.8 % | 12.6 % | 12.1 % | 11.8 % | 12.8 % | 13.1 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 12.94 | 13.33 | 14.33 | 16.79 | 17.02 | 17.02 | 17.02 | 17.02 |
Shares | 152.9 | 153.1 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 |
Market cap | 1,978.8 | 2,041.2 | 2,201.4 | 2,579.3 | 2,614.6 | 2,614.6 | 2,614.6 | 2,614.6 |
Enterprise value | 2,732.3 | 2,885.2 | 2,967.7 | 3,109.6 | 2,921.8 | 2,865.1 | 2,785.9 | 2,696.5 |
EV/S | 1.1 | 1.1 | 0.8 | 0.9 | 1.0 | 1.0 | 0.9 | 0.9 |
EV/EBITDA | 6.6 | 7.7 | 5.3 | 5.8 | 5.8 | 5.8 | 5.4 | 5.1 |
EV/EBIT (adj.) | 11.5 | 12.8 | 8.2 | 6.7 | 8.7 | 8.9 | 8.1 | 7.4 |
EV/EBIT | 12.7 | 17.0 | 8.5 | 9.2 | 9.3 | 9.5 | 8.6 | 7.9 |
P/E (adj.) | 12.9 | 12.5 | 9.0 | 7.9 | 11.4 | 11.7 | 10.8 | 10.1 |
P/E | 15.1 | 18.9 | 9.5 | 13.0 | 12.5 | 12.8 | 11.7 | 11.0 |
P/B | 1.7 | 1.5 | 1.3 | 1.5 | 1.5 | 1.4 | 1.3 | 1.2 |
P/S | 0.8 | 0.8 | 0.6 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 |
Dividend yield | 4.5 % | 4.4 % | 4.3 % | 4.1 % | 4.1 % | 4.2 % | 4.2 % | 4.4 % |
Equity ratio | 43.2 % | 42.9 % | 46.2 % | 48.4 % | 53.6 % | 57.5 % | 60.5 % | 61.7 % |
Gearing ratio | 63.0 % | 63.3 % | 45.8 % | 31.8 % | 17.2 % | 13.3 % | 8.6 % | 3.9 % |
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 | 906.1 | 840.0 | 828.7 | 808.9 | 3,383.7 | 741.2 | 682.3 | 704.6 | 693.1 |
EBITDA | 184.2 | 147.3 | 157.2 | 51.2 | 539.9 | 134.1 | 119.1 | 129.8 | 116.5 |
EBIT | 133.4 | 97.2 | 104.5 | 1.2 | 336.3 | 88.1 | 73.1 | 83.8 | 70.5 |
Profit before taxes | 122.7 | 85.0 | 94.6 | -10.4 | 291.9 | 79.1 | 64.1 | 74.8 | 61.5 |
Net income | 93.0 | 64.6 | 71.7 | -30.3 | 199.0 | 59.7 | 48.0 | 56.3 | 46.0 |
Login required
This content is only available for logged in users
ShowingAll content types