Outokumpu
3.779 EUR +1.1%Outukumpu is a manufacturing company. The company is a manufacturer of stainless steel and the group offers specialized solutions for various industrial purposes. The steel is used in tools, industrial infrastructure, and medical equipment. Customers are found on a global level, primarily in Europe and North America. Sales take place via global sales and service centers. The head office is located 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 | 15.5 % | 15.5 % |
Varma Mutual Pension Insurance Company | 4.8 % | 4.8 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 5,639.3 | 7,709.3 | 9,493.4 | 6,960.4 | 6,272.0 | 7,021.8 | 7,205.6 | 7,353.0 |
growth-% | -11.9 % | 36.7 % | 23.1 % | -26.7 % | -9.9 % | 12.0 % | 2.6 % | 2.0 % |
EBITDA | 190.8 | 963.6 | 1,247.3 | 416.0 | 276.7 | 514.3 | 564.1 | 554.7 |
EBIT (adj.) | 5.8 | 758.1 | 1,010.3 | 274.0 | 56.7 | 300.4 | 350.6 | 342.6 |
EBIT | -52.3 | 704.6 | 992.3 | -100.0 | 56.7 | 300.4 | 350.6 | 342.6 |
Profit before taxes | -148.3 | 639.6 | 932.6 | -133.0 | 18.7 | 261.0 | 310.7 | 304.8 |
Net income | -114.3 | 552.6 | 1,086.3 | -111.0 | 14.8 | 206.6 | 245.9 | 241.2 |
EPS (adj.) | -0.14 | 1.34 | 1.82 | 0.61 | 0.03 | 0.44 | 0.53 | 0.52 |
growth-% | 35.7 % | -66.4 % | -94.3 % | 1,185.0 % | 19.0 % | -1.9 % | ||
Dividend | 0.00 | 0.15 | 0.35 | 0.26 | 0.26 | 0.26 | 0.28 | 0.28 |
Dividend ratio | 12.3 % | 14.3 % | -101.0 % | 751.4 % | 58.5 % | 52.9 % | 53.9 % |
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-% | 3.4 % | 12.5 % | 13.1 % | 6.0 % | 4.4 % | 7.3 % | 7.8 % | 7.5 % |
EBIT-% (adj.) | 0.1 % | 9.8 % | 10.6 % | 3.9 % | 0.9 % | 4.3 % | 4.9 % | 4.7 % |
EBIT-% | -0.9 % | 9.1 % | 10.5 % | -1.4 % | 0.9 % | 4.3 % | 4.9 % | 4.7 % |
ROE | -4.6 % | 20.2 % | 30.0 % | -2.8 % | 0.4 % | 5.6 % | 6.4 % | 6.1 % |
ROI | -1.3 % | 19.0 % | 23.4 % | -2.1 % | 1.4 % | 7.3 % | 8.3 % | 8.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.22 | 5.50 | 4.73 | 4.48 | 3.78 | 3.78 | 3.78 | 3.78 |
Shares | 411.8 | 452.6 | 444.1 | 431.2 | 426.4 | 464.6 | 464.6 | 464.6 |
Market cap | 1,326.1 | 2,489.1 | 2,101.2 | 1,933.5 | 1,611.4 | 1,755.7 | 1,755.7 | 1,755.7 |
Enterprise value | 2,327.0 | 2,859.2 | 2,174.4 | 1,847.9 | 1,583.0 | 1,857.8 | 1,784.7 | 1,691.1 |
EV/S | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
EV/EBITDA | 12.2 | 3.0 | 1.7 | 4.4 | 5.7 | 3.6 | 3.2 | 3.0 |
EV/EBIT (adj.) | 404.7 | 3.8 | 2.2 | 6.7 | 27.9 | 6.2 | 5.1 | 4.9 |
EV/EBIT | - | 4.1 | 2.2 | - | 27.9 | 6.2 | 5.1 | 4.9 |
P/E (adj.) | - | 4.1 | 2.6 | 7.4 | 109.2 | 8.5 | 7.1 | 7.3 |
P/E | - | 4.5 | 1.9 | - | 109.2 | 8.5 | 7.1 | 7.3 |
P/B | 0.6 | 0.8 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 |
P/S | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Dividend yield | 2.7 % | 7.4 % | 5.8 % | 6.9 % | 6.9 % | 7.4 % | 7.4 % | |
Equity ratio | 40.8 % | 48.2 % | 59.1 % | 63.6 % | 65.2 % | 63.5 % | 65.0 % | 65.8 % |
Gearing ratio | 43.6 % | 13.1 % | 2.6 % | -1.6 % | -0.8 % | 2.7 % | 0.7 % | -1.6 % |
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 | 2,005.6 | 1,910.4 | 1,531.1 | 1,513.3 | 6,960.4 | 1,406.6 | 1,616.6 | 1,631.0 | 1,617.9 |
EBITDA | 197.6 | 185.4 | 17.9 | 15.1 | 416.0 | 32.6 | 62.6 | 83.9 | 97.6 |
EBIT | 134.6 | 124.4 | -45.1 | -313.9 | -100.0 | -22.4 | 7.6 | 28.9 | 42.6 |
Profit before taxes | 128.2 | 118.9 | -60.1 | -319.9 | -133.0 | -30.4 | -2.4 | 16.9 | 34.6 |
Net income | 96.4 | 89.7 | -55.1 | -241.9 | -111.0 | -24.0 | -1.9 | 13.3 | 27.3 |
Login required
This content is only available for logged in users
Outokumpu Oyj: Outokumpu - Announcement regarding change in holdings
Outokumpu Oyj: Change in Outokumpu's Leadership Team: CFO Pia Aaltonen-Forsell to leave the company
Join Inderes community
Don't miss out - create an account and get all the possible benefits