Log in to your Inderes Free account to see all free content on this page.
UPM-Kymmene
29.86 EUR +0.84%18,109 investors are following this company
UPM-Kymmene is active in the forest industry. The company currently works with the development of wood biomass and biofuel. The product portfolio is broad and includes, for example, biochemicals, printing materials, paper, and timber. The company has operations on a global level, with the largest presence around the European market. The head office is located in Helsinki.
P/E (adj.) (24e)
15.52
EV/EBIT (adj.) (24e)
13.44
P/B (24e)
1.41
Dividend yield-% (24e)
5.02 %
Target price
34.00 EUR
Recommendation
Accumulate
Updated
23.7.2024
NASDAQ Helsinki
UPM
Daily low / high price
29.82 / 30.41
EUR
Market cap
15.94B EUR
Turnover
35.09M EUR
Volume
1.2M
Business risk
Valuation risk
Current
Previous
Analyst
Antti Viljakainen
Head of Research
Latest videos
Financial calendar
Interim report
29.10.2024
Half year dividend
30.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken Ab (publ) Helsinki Branch | 55.0 % | 55.0 % |
Citibank Europe Plc | 7.4 % | 7.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Henrik Ehrnrooth | 02.02.2024 | 39,539EUR |
Henrik Ehrnrooth | 02.02.2024 | 253,128EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 8,580.0 | 9,814.0 | 11,720.0 | 10,460.0 | 10,860.0 | 11,638.2 | 11,830.2 | 11,927.5 |
growth-% | -16.2 % | 14.4 % | 19.4 % | -10.8 % | 3.8 % | 7.2 % | 1.6 % | 0.8 % |
EBITDA | 1,302.0 | 2,077.0 | 2,495.6 | 1,268.5 | 1,932.9 | 2,401.0 | 2,600.9 | 2,620.0 |
EBIT (adj.) | 948.0 | 1,471.0 | 2,095.6 | 1,013.5 | 1,372.9 | 1,730.0 | 1,924.3 | 1,934.4 |
EBIT | 761.0 | 1,562.0 | 1,973.6 | 608.5 | 1,261.9 | 1,730.0 | 1,924.3 | 1,934.4 |
Profit before taxes | 737.0 | 1,548.0 | 1,943.5 | 463.9 | 1,171.4 | 1,655.2 | 1,859.9 | 1,887.1 |
Net income | 560.0 | 1,286.0 | 1,525.0 | 388.4 | 952.4 | 1,333.8 | 1,503.7 | 1,521.3 |
EPS (adj.) | 1.37 | 2.22 | 3.15 | 1.40 | 1.92 | 2.50 | 2.82 | 2.85 |
growth-% | -34.2 % | 62.3 % | 41.9 % | -55.5 % | 37.1 % | 29.9 % | 12.7 % | 1.2 % |
Dividend | 1.30 | 1.30 | 1.50 | 1.50 | 1.50 | 1.60 | 1.70 | 1.80 |
Dividend ratio | 123.8 % | 53.9 % | 52.5 % | 206.0 % | 84.0 % | 64.0 % | 60.3 % | 63.1 % |
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-% | 15.2 % | 21.2 % | 21.3 % | 12.1 % | 17.8 % | 20.6 % | 22.0 % | 22.0 % |
EBIT-% (adj.) | 11.0 % | 15.0 % | 17.9 % | 9.7 % | 12.6 % | 14.9 % | 16.3 % | 16.2 % |
EBIT-% | 8.9 % | 15.9 % | 16.8 % | 5.8 % | 11.6 % | 14.9 % | 16.3 % | 16.2 % |
ROE | 5.8 % | 12.7 % | 13.1 % | 3.3 % | 8.5 % | 11.5 % | 12.4 % | 11.9 % |
ROI | 6.6 % | 12.4 % | 12.5 % | 3.7 % | 8.5 % | 11.8 % | 13.2 % | 13.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 30.47 | 33.46 | 35.33 | 34.06 | 29.86 | 29.86 | 29.86 | 29.86 |
Shares | 533.5 | 533.5 | 533.5 | 533.5 | 533.5 | 533.5 | 533.5 | 533.5 |
Market cap | 16,255.9 | 17,851.1 | 18,848.7 | 18,171.2 | 15,930.5 | 15,930.5 | 15,930.5 | 15,930.5 |
Enterprise value | 16,577.9 | 19,042.1 | 21,815.7 | 20,922.8 | 18,450.8 | 17,701.0 | 16,921.9 | 16,176.3 |
EV/S | 1.9 | 1.9 | 1.9 | 2.0 | 1.7 | 1.5 | 1.4 | 1.4 |
EV/EBITDA | 12.7 | 9.2 | 8.7 | 16.5 | 9.5 | 7.4 | 6.5 | 6.2 |
EV/EBIT (adj.) | 17.5 | 12.9 | 10.4 | 20.6 | 13.4 | 10.2 | 8.8 | 8.4 |
EV/EBIT | 21.8 | 12.2 | 11.1 | 34.4 | 14.6 | 10.2 | 8.8 | 8.4 |
P/E (adj.) | 22.3 | 15.1 | 11.2 | 24.3 | 15.5 | 11.9 | 10.6 | 10.5 |
P/E | 29.0 | 13.9 | 12.4 | 46.8 | 16.7 | 11.9 | 10.6 | 10.5 |
P/B | 1.7 | 1.6 | 1.5 | 1.6 | 1.4 | 1.3 | 1.3 | 1.2 |
P/S | 1.9 | 1.8 | 1.6 | 1.7 | 1.5 | 1.4 | 1.3 | 1.3 |
Dividend yield | 4.3 % | 3.9 % | 4.3 % | 4.4 % | 5.0 % | 5.4 % | 5.7 % | 6.0 % |
Equity ratio | 64.0 % | 62.8 % | 58.0 % | 62.4 % | 62.8 % | 65.7 % | 69.4 % | 73.1 % |
Gearing ratio | 3.4 % | 10.7 % | 23.0 % | 23.9 % | 21.6 % | 14.5 % | 7.7 % | 1.8 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,584.2 | 2,530.8 | 10,460.0 | 2,639.6 | 2,546.4 | 2,770.7 | 2,903.3 | 10,860.0 | |
EBITDA | 208.5 | 363.5 | 1,268.5 | 501.4 | 244.0 | 528.2 | 659.3 | 1,932.9 | |
EBIT | -28.5 | 210.5 | 608.5 | 354.4 | 50.0 | 368.2 | 489.3 | 1,261.9 | |
Profit before taxes | -51.7 | 180.1 | 463.9 | 331.8 | 28.1 | 345.2 | 466.3 | 1,171.4 | |
Net income | -25.7 | 159.6 | 388.4 | 271.8 | 26.1 | 276.5 | 378.0 | 952.4 |
Login required
This content is only available for logged in users
ShowingAll content types
UPM-Kymmene Oyj: UPM has applied for the listing of its fourth Green Bond to Euronext Dublin
UPM-Kymmene Oyj: UPM receives platinum in the EcoVadis responsibility assessment
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio