Metsä Board
7.07 EUR -0.35%Metsä Board is a manufacturing company active in the paper and pulp industry. The company is a manufacturer of cartons made of forest fiber. The products are used for consumer and food products. In addition to the production of cartons, the company offers services related to technical analysis and design development. The company is most active in the European market. Metsä Board´s head office is located in Espoo.
Log in to see the recommendation and risk by Inderes
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Metsäliitto Cooperative | 51.8 % | 68.9 % |
Varma Mutual Pension Insurance Company | 4.9 % | 6.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Ilkka Hämälä | 08.06.2023 | 41,375EUR |
Ilkka Hämälä | 08.06.2023 | 7,800EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,889.5 | 2,084.1 | 2,479.5 | 1,941.9 | 2,243.6 | 2,312.0 | 2,391.0 | 2,436.0 |
growth-% | -2.2 % | 10.3 % | 19.0 % | -21.7 % | 15.5 % | 3.1 % | 3.4 % | 1.9 % |
EBITDA | 321.8 | 466.1 | 614.6 | 214.6 | 320.1 | 391.8 | 420.0 | 437.6 |
EBIT (adj.) | 221.3 | 386.6 | 520.7 | 122.2 | 206.1 | 276.0 | 298.0 | 309.0 |
EBIT | 227.3 | 375.9 | 531.5 | 120.8 | 206.1 | 276.0 | 298.0 | 309.0 |
Profit before taxes | 212.3 | 365.8 | 524.9 | 120.9 | 194.1 | 261.8 | 286.6 | 298.7 |
Net income | 170.1 | 292.1 | 409.9 | 94.8 | 154.3 | 208.0 | 223.6 | 233.9 |
EPS (adj.) | 0.46 | 0.85 | 1.14 | 0.27 | 0.43 | 0.58 | 0.63 | 0.66 |
growth-% | 12.3 % | 82.6 % | 33.9 % | -76.2 % | 60.5 % | 34.8 % | 7.5 % | 4.6 % |
Dividend | 0.26 | 0.41 | 0.58 | 0.25 | 0.30 | 0.34 | 0.38 | 0.43 |
Dividend ratio | 54.3 % | 49.9 % | 50.3 % | 93.7 % | 69.1 % | 58.1 % | 60.4 % | 65.0 % |
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-% | 17.0 % | 22.4 % | 24.8 % | 11.1 % | 14.3 % | 16.9 % | 17.6 % | 18.0 % |
EBIT-% (adj.) | 11.7 % | 18.5 % | 21.0 % | 6.3 % | 9.2 % | 11.9 % | 12.5 % | 12.7 % |
EBIT-% | 12.0 % | 18.0 % | 21.4 % | 6.2 % | 9.2 % | 11.9 % | 12.5 % | 12.7 % |
ROE | 12.5 % | 18.9 % | 21.7 % | 4.8 % | 8.0 % | 10.3 % | 10.6 % | 10.6 % |
ROI | 12.6 % | 18.2 % | 21.3 % | 4.8 % | 8.3 % | 10.8 % | 11.4 % | 11.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.62 | 8.61 | 8.77 | 7.19 | 7.07 | 7.07 | 7.07 | 7.07 |
Shares | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 |
Market cap | 3,064.7 | 3,061.2 | 3,116.3 | 2,556.3 | 2,513.6 | 2,513.6 | 2,513.6 | 2,513.6 |
Enterprise value | 3,301.9 | 3,242.7 | 3,471.8 | 2,961.6 | 3,035.6 | 2,967.7 | 2,907.8 | 2,889.3 |
EV/S | 1.7 | 1.6 | 1.4 | 1.5 | 1.4 | 1.3 | 1.2 | 1.2 |
EV/EBITDA | 10.3 | 7.0 | 5.6 | 13.8 | 9.5 | 7.6 | 6.9 | 6.6 |
EV/EBIT (adj.) | 14.9 | 8.4 | 6.7 | 24.2 | 14.7 | 10.8 | 9.8 | 9.4 |
EV/EBIT | 14.5 | 8.6 | 6.5 | 24.5 | 14.7 | 10.8 | 9.8 | 9.4 |
P/E (adj.) | 18.5 | 10.1 | 7.7 | 26.6 | 16.3 | 12.1 | 11.2 | 10.7 |
P/E | 18.0 | 10.5 | 7.6 | 27.0 | 16.3 | 12.1 | 11.2 | 10.7 |
P/B | 2.2 | 1.8 | 1.5 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 |
P/S | 1.6 | 1.5 | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 1.0 |
Dividend yield | 3.0 % | 4.8 % | 6.6 % | 3.5 % | 4.2 % | 4.8 % | 5.4 % | 6.1 % |
Equity ratio | 60.1 % | 63.2 % | 66.2 % | 67.2 % | 67.1 % | 69.2 % | 70.7 % | 71.4 % |
Gearing ratio | 17.2 % | -4.2 % | 4.3 % | 7.1 % | 12.4 % | 8.8 % | 5.8 % | 4.8 % |
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 | 593.6 | 446.6 | 479.0 | 422.7 | 1,941.9 | 547.4 | 553.1 | 565.3 | 577.8 |
EBITDA | 113.4 | 55.0 | 21.1 | 25.1 | 214.6 | 65.0 | 70.5 | 91.8 | 92.9 |
EBIT | 88.4 | 29.6 | 3.0 | -0.2 | 120.8 | 36.5 | 42.0 | 63.3 | 64.4 |
Profit before taxes | 87.7 | 27.5 | 4.3 | 1.4 | 120.9 | 33.5 | 39.0 | 60.3 | 61.4 |
Net income | 67.9 | 19.8 | 4.6 | 2.5 | 94.8 | 27.4 | 30.3 | 47.9 | 48.6 |
Login required
This content is only available for logged in users
Metsä Board Oyj: Long production interruption at Metsä Board's Kemi board mill
Metsä Board Oyj: Metsä Board will not invest in the Kaskinen folding boxboard mill
Join Inderes community
Don't miss out - create an account and get all the possible benefits