Raisio
2.05 EUR +3.02%Raisio Group is a Finnish company operating within the food industry. The international company focuses especially on plant-based food. The company's product portfolio includes several food brands and plant-based food ingredients. Most of the activities are located in the Finnish domestic market. Raisio Group has their headquarters in Raisio, Finland.
Log in to see the recommendation and risk by Inderes
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken Ab (publ) Helsinki Branch | 11.2 % | 2.8 % |
Varma Mutual Pension Insurance Company | 3.3 % | 0.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Saarinen | 28.11.2023 | 9,859EUR |
Mika Saarinen | 02.11.2023 | 10,300EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 233.6 | 246.6 | 220.8 | 219.5 | 225.8 | 242.3 | 251.8 | 261.9 |
growth-% | -1.2 % | 5.6 % | -10.4 % | -0.6 % | 2.9 % | 7.3 % | 3.9 % | 4.0 % |
EBITDA | 35.1 | 32.2 | 27.8 | 30.3 | 33.5 | 36.7 | 38.3 | 39.9 |
EBIT (adj.) | 27.7 | 22.1 | 18.4 | 22.7 | 23.1 | 25.8 | 27.4 | 28.5 |
EBIT | 28.9 | 23.7 | 17.9 | 19.1 | 23.1 | 25.8 | 27.4 | 28.5 |
Profit before taxes | 29.4 | 24.6 | 15.0 | 22.2 | 25.1 | 27.7 | 28.2 | 28.8 |
Net income | 23.4 | 20.8 | 12.5 | 17.5 | 20.1 | 22.2 | 22.6 | 23.0 |
EPS (adj.) | 0.14 | 0.12 | 0.08 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 |
growth-% | -12.6 % | -14.6 % | -32.6 % | 63.4 % | -4.6 % | 10.5 % | 1.9 % | 1.9 % |
Dividend | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 |
Dividend ratio | 87.4 % | 106.8 % | 177.4 % | 126.8 % | 110.3 % | 99.8 % | 104.9 % | 109.8 % |
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-% | 15.0 % | 13.0 % | 12.6 % | 13.8 % | 14.8 % | 15.2 % | 15.2 % | 15.3 % |
EBIT-% (adj.) | 11.9 % | 9.0 % | 8.3 % | 10.3 % | 10.2 % | 10.6 % | 10.9 % | 10.9 % |
EBIT-% | 12.4 % | 9.6 % | 8.1 % | 8.7 % | 10.2 % | 10.6 % | 10.9 % | 10.9 % |
ROE | 8.7 % | 7.6 % | 4.6 % | 6.7 % | 7.7 % | 8.6 % | 8.7 % | 8.9 % |
ROI | 11.2 % | 8.5 % | 6.4 % | 6.9 % | 8.9 % | 9.8 % | 9.9 % | 10.1 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.19 | 3.37 | 2.49 | 1.98 | 2.05 | 2.05 | 2.05 | 2.05 |
Shares | 157.4 | 158.4 | 158.4 | 158.4 | 158.0 | 158.0 | 158.0 | 158.0 |
Market cap | 502.3 | 534.0 | 394.5 | 313.1 | 323.8 | 323.8 | 323.8 | 323.8 |
Enterprise value | 419.2 | 474.1 | 349.4 | 255.6 | 266.5 | 268.7 | 270.3 | 272.5 |
EV/S | 1.8 | 1.9 | 1.6 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 |
EV/EBITDA | 12.0 | 14.7 | 12.5 | 8.4 | 8.0 | 7.3 | 7.1 | 6.8 |
EV/EBIT (adj.) | 15.1 | 21.4 | 19.0 | 11.3 | 11.6 | 10.4 | 9.9 | 9.6 |
EV/EBIT | 14.5 | 20.0 | 19.5 | 13.4 | 11.6 | 10.4 | 9.9 | 9.6 |
P/E (adj.) | 22.5 | 27.9 | 30.5 | 14.8 | 16.1 | 14.6 | 14.3 | 14.1 |
P/E | 21.4 | 25.7 | 31.5 | 17.9 | 16.1 | 14.6 | 14.3 | 14.1 |
P/B | 1.9 | 1.9 | 1.5 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 |
P/S | 2.2 | 2.2 | 1.8 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 |
Dividend yield | 4.1 % | 4.2 % | 5.6 % | 7.1 % | 6.8 % | 6.8 % | 7.3 % | 7.8 % |
Equity ratio | 85.7 % | 79.2 % | 79.2 % | 80.3 % | 79.4 % | 77.5 % | 76.7 % | 75.7 % |
Gearing ratio | -30.8 % | -21.3 % | -17.2 % | -22.1 % | -22.2 % | -21.4 % | -20.7 % | -19.9 % |
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 | 56.5 | 52.7 | 56.1 | 54.2 | 219.5 | 55.1 | 54.2 | 59.9 | 56.6 |
EBITDA | 6.5 | 7.5 | 9.6 | 6.7 | 30.3 | 6.9 | 8.4 | 10.3 | 7.9 |
EBIT | 4.0 | 5.0 | 7.0 | 3.1 | 19.1 | 4.3 | 5.8 | 7.7 | 5.3 |
Profit before taxes | 4.4 | 5.7 | 7.6 | 4.4 | 22.2 | 4.8 | 6.3 | 8.2 | 5.8 |
Net income | 3.5 | 4.2 | 5.9 | 3.8 | 17.5 | 3.9 | 5.0 | 6.6 | 4.6 |
Login required
This content is only available for logged in users
Raisio Oyj: Inside information: Pasi Flinkman appointed as CEO of Raisio plc
Raisio Oyj: Raisio plc: Notice to the Annual General Meeting
Join Inderes community
Don't miss out - create an account and get all the possible benefits