Log in to your Inderes Free account to see all free content on this page.
Kemira
22.36 EUR +0.45%10,171 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 (adj.) (24e)
12.31
EV/EBIT (adj.) (24e)
9.26
P/B (24e)
1.89
Dividend yield-% (24e)
3.35 %
Target price
23.00 EUR
Recommendation
Accumulate
Updated
17.7.2024
NASDAQ Helsinki
KEMIRA
Daily low / high price
22.1 / 22.46
EUR
Market cap
3.47B EUR
Turnover
1.56M EUR
Volume
70K
Business risk
Valuation risk
Current
Previous
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
25.10.2024
Half year dividend
28.10.2024
Annual report
11.02.2025
General meeting
20.03.2025
Interim report
25.04.2025
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 22.6 % | 22.6 % |
Varma Mutual Pension Insurance Company | 3.7 % | 3.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Esa-matti Puputti | 14.06.2024 | 4,648EUR |
Esa-matti Puputti | 14.06.2024 | 348,636EUR |
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 | 2,949.4 | 2,969.6 | 3,029.0 | 3,092.2 |
growth-% | -8.7 % | 10.2 % | 33.5 % | -5.2 % | -12.8 % | 0.7 % | 2.0 % | 2.1 % |
EBITDA | 413.3 | 373.2 | 558.8 | 539.9 | 562.8 | 554.3 | 563.3 | 575.1 |
EBIT (adj.) | 237.7 | 225.5 | 361.6 | 463.0 | 401.3 | 379.1 | 385.4 | 394.2 |
EBIT | 215.9 | 170.1 | 347.6 | 336.3 | 379.5 | 359.1 | 365.4 | 374.2 |
Profit before taxes | 181.0 | 143.4 | 308.2 | 291.9 | 346.6 | 331.8 | 336.7 | 346.7 |
Net income | 131.3 | 108.0 | 231.7 | 199.0 | 257.9 | 246.8 | 250.6 | 258.4 |
EPS (adj.) | 1.00 | 1.07 | 1.60 | 2.12 | 1.82 | 1.73 | 1.76 | 1.81 |
growth-% | 9.6 % | 6.6 % | 49.9 % | 32.6 % | -14.3 % | -4.6 % | 1.4 % | 2.9 % |
Dividend | 0.58 | 0.58 | 0.62 | 0.68 | 0.75 | 0.80 | 0.82 | 0.88 |
Dividend ratio | 67.6 % | 82.2 % | 41.1 % | 52.5 % | 44.8 % | 49.9 % | 50.4 % | 52.7 % |
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 % | 19.1 % | 18.7 % | 18.6 % | 18.6 % |
EBIT-% (adj.) | 9.8 % | 8.4 % | 10.1 % | 13.7 % | 13.6 % | 12.8 % | 12.7 % | 12.7 % |
EBIT-% | 8.9 % | 6.4 % | 9.7 % | 9.9 % | 12.9 % | 12.1 % | 12.1 % | 12.1 % |
ROE | 10.9 % | 8.6 % | 15.5 % | 11.9 % | 14.8 % | 13.1 % | 12.4 % | 12.1 % |
ROI | 10.0 % | 7.6 % | 13.8 % | 12.6 % | 14.7 % | 14.1 % | 14.0 % | 13.8 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 12.97 | 13.33 | 14.33 | 16.79 | 22.36 | 22.36 | 22.36 | 22.36 |
Shares | 152.9 | 153.1 | 153.6 | 153.6 | 154.0 | 154.0 | 154.0 | 154.0 |
Market cap | 1,983.4 | 2,041.2 | 2,201.4 | 2,579.3 | 3,443.1 | 3,443.1 | 3,443.1 | 3,443.1 |
Enterprise value | 2,736.9 | 2,885.2 | 2,967.7 | 3,109.6 | 3,715.2 | 3,615.5 | 3,511.1 | 3,404.4 |
EV/S | 1.1 | 1.1 | 0.8 | 0.9 | 1.3 | 1.2 | 1.2 | 1.1 |
EV/EBITDA | 6.6 | 7.7 | 5.3 | 5.8 | 6.6 | 6.5 | 6.2 | 5.9 |
EV/EBIT (adj.) | 11.5 | 12.8 | 8.2 | 6.7 | 9.3 | 9.5 | 9.1 | 8.6 |
EV/EBIT | 12.7 | 17.0 | 8.5 | 9.2 | 9.8 | 10.1 | 9.6 | 9.1 |
P/E (adj.) | 13.0 | 12.5 | 9.0 | 7.9 | 12.3 | 12.9 | 12.7 | 12.4 |
P/E | 15.1 | 18.9 | 9.5 | 13.0 | 13.4 | 13.9 | 13.7 | 13.3 |
P/B | 1.7 | 1.5 | 1.3 | 1.5 | 1.9 | 1.8 | 1.7 | 1.6 |
P/S | 0.8 | 0.8 | 0.6 | 0.8 | 1.2 | 1.2 | 1.1 | 1.1 |
Dividend yield | 4.5 % | 4.4 % | 4.3 % | 4.1 % | 3.4 % | 3.6 % | 3.7 % | 4.0 % |
Equity ratio | 43.2 % | 42.9 % | 46.2 % | 48.4 % | 55.6 % | 59.2 % | 61.4 % | 62.7 % |
Gearing ratio | 63.0 % | 63.3 % | 45.8 % | 31.8 % | 14.8 % | 8.8 % | 3.2 % | -1.7 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 828.7 | 808.9 | 3,383.7 | 763.4 | 733.4 | 734.8 | 717.8 | 2,949.4 | |
EBITDA | 157.2 | 51.2 | 539.9 | 154.1 | 137.1 | 136.0 | 135.6 | 562.8 | |
EBIT | 104.5 | 1.2 | 336.3 | 109.2 | 90.7 | 90.0 | 89.6 | 379.5 | |
Profit before taxes | 94.6 | -10.4 | 291.9 | 100.9 | 84.1 | 81.0 | 80.6 | 346.6 | |
Net income | 71.7 | -30.3 | 199.0 | 75.8 | 62.0 | 60.2 | 59.9 | 257.9 |
Login required
This content is only available for logged in users
ShowingAll content types
Kemira Oyj, Q2'24
Kemira Oyj's Half-Year Financial Report 2024: Considerable volume growth and profitability improvement following continued end-market recovery
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio