Metso
11.005 EUR -0.05%Metso is a supplier of technologies promoting sustainable development as well as comprehensive solutions and services for handling aggregates, mineral processing and metal refining all over the world. The company improves the efficiency of its customers' energy and water use, increases their productivity and reduces environmental risks with the help of its product and process know-how. Metso was born from the merger of Metso Minerals and Outotec in July 2020, and its headquarters is in Helsinki.
Log in to see the recommendation and risk by Inderes
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 14.9 % | 14.9 % |
Varma Mutual Pension Insurance Company | 3.0 % | 3.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Klaus Cawén | 07.06.2021 | 131,444EUR |
Lauri Ja Lasse | 07.06.2021 | 131,444EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,898.0 | 4,236.0 | 4,970.0 | 5,390.0 | 5,401.1 | 5,694.3 | 5,981.6 | 6,189.8 |
growth-% | -6.9 % | 8.7 % | 17.3 % | 8.5 % | 0.2 % | 5.4 % | 5.0 % | 3.5 % |
EBITDA | 437.3 | 591.4 | 645.3 | 963.0 | 960.3 | 1,006.2 | 1,068.1 | 1,110.0 |
EBIT (adj.) | 349.3 | 474.4 | 651.3 | 823.0 | 792.4 | 847.3 | 904.3 | 941.5 |
EBIT | 277.3 | 424.4 | 489.3 | 805.0 | 792.4 | 847.3 | 904.3 | 941.5 |
Profit before taxes | 239.3 | 384.9 | 426.3 | 725.0 | 740.6 | 810.3 | 880.0 | 930.9 |
Net income | 176.3 | 341.2 | 318.3 | 536.0 | 549.5 | 601.3 | 653.0 | 690.7 |
EPS (adj.) | 0.28 | 0.46 | 0.53 | 0.66 | 0.67 | 0.73 | 0.79 | 0.84 |
growth-% | -19.1 % | 63.0 % | 16.1 % | 25.0 % | 0.0 % | 9.4 % | 8.6 % | 5.8 % |
Dividend | 0.20 | 0.23 | 0.30 | 0.36 | 0.38 | 0.40 | 0.43 | 0.46 |
Dividend ratio | 93.9 % | 55.8 % | 77.8 % | 55.5 % | 57.1 % | 55.0 % | 54.4 % | 55.0 % |
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-% | 11.2 % | 14.0 % | 13.0 % | 17.9 % | 17.8 % | 17.7 % | 17.9 % | 17.9 % |
EBIT-% (adj.) | 9.0 % | 11.2 % | 13.1 % | 15.3 % | 14.7 % | 14.9 % | 15.1 % | 15.2 % |
EBIT-% | 7.1 % | 10.0 % | 9.8 % | 14.9 % | 14.7 % | 14.9 % | 15.1 % | 15.2 % |
ROE | 8.7 % | 15.9 % | 13.9 % | 21.7 % | 20.1 % | 20.0 % | 19.7 % | 19.0 % |
ROI | 8.4 % | 12.9 % | 14.3 % | 21.2 % | 19.9 % | 21.6 % | 23.0 % | 23.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.18 | 9.35 | 9.61 | 9.17 | 11.01 | 11.01 | 11.01 | 11.01 |
Shares | 827.6 | 827.6 | 825.6 | 826.3 | 826.3 | 826.3 | 826.3 | 826.3 |
Market cap | 6,765.7 | 7,736.5 | 7,936.0 | 7,577.4 | 9,093.7 | 9,093.7 | 9,093.7 | 9,093.7 |
Enterprise value | 7,564.7 | 8,214.5 | 8,620.0 | 8,461.4 | 9,590.8 | 9,293.5 | 8,960.4 | 8,604.0 |
EV/S | 1.9 | 1.9 | 1.7 | 1.6 | 1.8 | 1.6 | 1.5 | 1.4 |
EV/EBITDA | 17.3 | 13.9 | 13.4 | 8.8 | 10.0 | 9.2 | 8.4 | 7.8 |
EV/EBIT (adj.) | 21.7 | 17.3 | 13.2 | 10.3 | 12.1 | 11.0 | 9.9 | 9.1 |
EV/EBIT | 27.3 | 19.4 | 17.6 | 10.5 | 12.1 | 11.0 | 9.9 | 9.1 |
P/E (adj.) | 29.1 | 20.4 | 18.1 | 13.8 | 16.5 | 15.1 | 13.9 | 13.2 |
P/E | 38.4 | 22.7 | 24.9 | 14.1 | 16.5 | 15.1 | 13.9 | 13.2 |
P/B | 3.3 | 3.4 | 3.4 | 2.9 | 3.2 | 2.9 | 2.6 | 2.4 |
P/S | 1.7 | 1.8 | 1.6 | 1.4 | 1.7 | 1.6 | 1.5 | 1.5 |
Dividend yield | 2.5 % | 2.5 % | 3.1 % | 3.9 % | 3.5 % | 3.6 % | 3.9 % | 4.2 % |
Equity ratio | 37.7 % | 40.2 % | 36.3 % | 38.3 % | 43.1 % | 46.6 % | 50.6 % | 55.0 % |
Gearing ratio | 39.2 % | 21.2 % | 29.1 % | 33.8 % | 17.3 % | 6.3 % | -3.8 % | -12.8 % |
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 | 1,334.0 | 1,396.0 | 1,319.0 | 1,341.0 | 5,390.0 | 1,215.4 | 1,329.9 | 1,371.5 | 1,484.3 |
EBITDA | 232.7 | 259.8 | 228.9 | 241.6 | 963.0 | 210.4 | 232.1 | 258.3 | 259.5 |
EBIT | 192.9 | 221.6 | 189.9 | 200.6 | 805.0 | 168.4 | 190.1 | 216.3 | 217.5 |
Profit before taxes | 180.9 | 201.6 | 166.9 | 175.6 | 725.0 | 153.4 | 176.1 | 205.0 | 206.1 |
Net income | 135.9 | 146.6 | 120.9 | 132.6 | 536.0 | 113.8 | 130.7 | 152.1 | 152.9 |
Login required
This content is only available for logged in users
Metso Oyj: Notification according to chapter 9, section 5 and 6 of the Securities Market Act: BlackRock Inc.'s holding in Metso
Metso Oyj: Metso Corporation: Managers' transactions - Pekka Vauramo
Join Inderes community
Don't miss out - create an account and get all the possible benefits