Pihlajalinna
7.61 EUR +1.2%Pihlajalinna operates in the health care sector. A number of health centers, hospitals, dental clinics, and specialist care are operated within the Group. Through its own hospitals, collaboration takes place with a number of companies in the insurance industry, and specialist expertise is found in a number of work areas such as gynecology, plastic surgery, and orthopedics. The company was founded in 2001 and is headquartered in Tampere.
Log in to see the recommendation and risk by Inderes
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Lähitapiola Keskinäinen Vakuutusyhtiö | 15.4 % | 15.4 % |
Mww Yhtiö Oy | 10.2 % | 10.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mikko Wirén | 26.02.2024 | 111,750EUR |
Mikko Wirén | 26.02.2024 | 74,500EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 508.7 | 577.7 | 690.3 | 720.1 | 728.1 | 735.9 | 691.4 | 707.5 |
growth-% | -1.9 % | 13.6 % | 19.5 % | 4.3 % | 1.1 % | 1.1 % | -6.0 % | 2.3 % |
EBITDA | 52.5 | 63.0 | 54.4 | 72.6 | 83.7 | 90.4 | 88.4 | 88.6 |
EBIT (adj.) | 24.2 | 33.4 | 18.9 | 30.3 | 38.1 | 40.8 | 39.3 | 40.4 |
EBIT | 18.2 | 28.0 | 9.0 | 20.7 | 35.7 | 38.6 | 37.3 | 38.4 |
Profit before taxes | 13.8 | 24.2 | 1.6 | 8.4 | 24.3 | 29.0 | 27.9 | 29.2 |
Net income | 8.8 | 20.1 | 9.6 | 4.1 | 16.1 | 20.2 | 20.7 | 22.2 |
EPS (adj.) | 0.63 | 1.10 | 0.82 | 0.56 | 0.80 | 0.97 | 0.99 | 1.06 |
growth-% | -20.2 % | 75.3 % | -25.8 % | -31.5 % | 43.3 % | 21.2 % | 1.6 % | 6.6 % |
Dividend | 0.20 | 0.30 | 0.00 | 0.07 | 0.24 | 0.28 | 0.30 | 0.34 |
Dividend ratio | 51.2 % | 33.8 % | 39.1 % | 33.6 % | 31.4 % | 32.7 % | 34.7 % |
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-% | 10.3 % | 10.9 % | 7.9 % | 10.1 % | 11.5 % | 12.3 % | 12.8 % | 12.5 % |
EBIT-% (adj.) | 4.8 % | 5.8 % | 2.7 % | 4.2 % | 5.2 % | 5.5 % | 5.7 % | 5.7 % |
EBIT-% | 3.6 % | 4.8 % | 1.3 % | 2.9 % | 4.9 % | 5.2 % | 5.4 % | 5.4 % |
ROE | 8.4 % | 17.5 % | 7.9 % | 3.0 % | 10.4 % | 11.9 % | 11.9 % | 12.4 % |
ROI | 5.6 % | 8.7 % | 2.1 % | 3.9 % | 6.9 % | 7.6 % | 7.4 % | 7.6 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.38 | 12.64 | 8.52 | 7.06 | 7.61 | 7.61 | 7.61 | 7.61 |
Shares | 22.6 | 22.6 | 22.5 | 22.6 | 22.6 | 22.6 | 22.6 | 22.6 |
Market cap | 212.1 | 285.6 | 192.1 | 159.7 | 172.1 | 172.1 | 172.1 | 172.1 |
Enterprise value | 406.9 | 480.3 | 579.6 | 533.4 | 530.7 | 510.9 | 497.4 | 478.5 |
EV/S | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
EV/EBITDA | 7.8 | 7.6 | 10.6 | 7.4 | 6.3 | 5.7 | 5.6 | 5.4 |
EV/EBIT (adj.) | 16.8 | 14.4 | 30.7 | 17.6 | 13.9 | 12.5 | 12.7 | 11.8 |
EV/EBIT | 22.4 | 17.2 | 64.5 | 25.8 | 14.9 | 13.2 | 13.3 | 12.5 |
P/E (adj.) | 14.9 | 11.5 | 10.4 | 12.6 | 9.5 | 7.8 | 7.7 | 7.2 |
P/E | 24.0 | 14.2 | 20.1 | 39.4 | 10.7 | 8.5 | 8.3 | 7.8 |
P/B | 1.9 | 2.4 | 1.5 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 |
P/S | 0.4 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Dividend yield | 2.1 % | 2.4 % | 1.0 % | 3.2 % | 3.7 % | 3.9 % | 4.5 % | |
Equity ratio | 26.0 % | 26.8 % | 18.6 % | 22.0 % | 24.4 % | 26.7 % | 26.2 % | 28.6 % |
Gearing ratio | 169.6 % | 158.8 % | 315.4 % | 244.4 % | 212.7 % | 183.2 % | 193.2 % | 166.7 % |
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 | 187.9 | 183.5 | 165.6 | 183.1 | 720.1 | 194.5 | 185.6 | 165.7 | 182.4 |
EBITDA | 23.0 | 17.7 | 20.2 | 11.7 | 72.6 | 22.7 | 20.3 | 20.8 | 19.9 |
EBIT | 10.5 | 5.0 | 7.1 | -1.9 | 20.7 | 10.7 | 8.3 | 8.8 | 7.9 |
Profit before taxes | 7.5 | 2.5 | 4.4 | -6.0 | 8.4 | 7.7 | 5.4 | 6.1 | 5.2 |
Net income | 5.5 | 1.4 | 2.9 | -5.7 | 4.1 | 5.1 | 3.5 | 4.0 | 3.5 |
Login required
This content is only available for logged in users
Pihlajalinna Oyj: Pihlajalinna Plc - Acquisition of own shares on 27 March 2024
Pihlajalinna Oyj: Pihlajalinna starts repurchasing own shares
Join Inderes community
Don't miss out - create an account and get all the possible benefits