Valmet
25.38 EUR -0.74%Valmet is a technical supplier in the pulp, paper, and energy industries. Services and products offered include printing machines, spare equipment, condition testing of machines, and automation service solutions. In addition to the main business, aftermarket service and training are also offered. Businesses are conducted on a global level, with the largest domestic market in the Nordic region. The company has its headquarters in Espoo.
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 10.4 % | 10.4 % |
Solidium Oy | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jukka Tiitinen | 30.07.2024 | 530,000EUR |
Aki Niemi | 28.05.2024 | 642,200EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,739.0 | 3,934.0 | 5,074.0 | 5,532.0 | 5,410.5 | 5,185.0 | 5,451.3 | 5,769.1 |
growth-% | 5.4 % | 5.2 % | 29.0 % | 9.0 % | -2.2 % | -4.2 % | 5.1 % | 5.8 % |
EBITDA | 425.5 | 521.0 | 639.0 | 703.0 | 735.9 | 766.3 | 808.5 | 856.3 |
EBIT (adj.) | 354.5 | 398.0 | 511.0 | 598.0 | 615.9 | 626.3 | 670.4 | 722.1 |
EBIT | 318.5 | 399.0 | 436.0 | 507.0 | 511.9 | 548.3 | 594.4 | 648.1 |
Profit before taxes | 306.8 | 396.0 | 431.5 | 473.0 | 445.9 | 490.3 | 541.4 | 600.1 |
Net income | 231.0 | 296.2 | 337.9 | 357.5 | 330.3 | 370.2 | 408.7 | 453.1 |
EPS (adj.) | 1.73 | 1.98 | 2.07 | 2.31 | 2.22 | 2.32 | 2.56 | 2.78 |
growth-% | 24.4 % | 14.5 % | 5.0 % | 11.2 % | -3.9 % | 4.8 % | 10.2 % | 8.5 % |
Dividend | 0.90 | 1.20 | 1.30 | 1.35 | 1.40 | 1.45 | 1.50 | 1.55 |
Dividend ratio | 58.3 % | 60.6 % | 71.0 % | 69.7 % | 78.2 % | 72.3 % | 67.7 % | 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-% | 11.4 % | 13.2 % | 12.6 % | 12.7 % | 13.6 % | 14.8 % | 14.8 % | 14.8 % |
EBIT-% (adj.) | 9.5 % | 10.1 % | 10.1 % | 10.8 % | 11.4 % | 12.1 % | 12.3 % | 12.5 % |
EBIT-% | 8.5 % | 10.1 % | 8.6 % | 9.2 % | 9.5 % | 10.6 % | 10.9 % | 11.2 % |
ROE | 21.2 % | 24.1 % | 17.7 % | 14.1 % | 12.7 % | 13.7 % | 14.4 % | 15.2 % |
ROI | 21.7 % | 23.2 % | 17.0 % | 13.8 % | 12.6 % | 13.7 % | 15.2 % | 16.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 23.36 | 37.72 | 29.00 | 26.11 | 25.38 | 25.38 | 25.38 | 25.38 |
Shares | 149.5 | 149.5 | 184.5 | 184.5 | 184.5 | 184.5 | 184.5 | 184.5 |
Market cap | 3,492.1 | 5,638.8 | 5,351.4 | 4,818.1 | 4,683.4 | 4,683.4 | 4,683.4 | 4,683.4 |
Enterprise value | 3,714.1 | 5,595.8 | 5,882.4 | 5,870.1 | 5,640.8 | 5,437.3 | 5,210.0 | 5,017.1 |
EV/S | 1.0 | 1.4 | 1.2 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 |
EV/EBITDA | 8.7 | 10.7 | 9.2 | 8.4 | 7.7 | 7.1 | 6.4 | 5.9 |
EV/EBIT (adj.) | 10.5 | 14.1 | 11.5 | 9.8 | 9.2 | 8.7 | 7.8 | 6.9 |
EV/EBIT | 11.7 | 14.0 | 13.5 | 11.6 | 11.0 | 9.9 | 8.8 | 7.7 |
P/E (adj.) | 13.5 | 19.1 | 14.0 | 11.3 | 11.4 | 10.9 | 9.9 | 9.1 |
P/E | 15.1 | 19.0 | 15.8 | 13.5 | 14.2 | 12.7 | 11.5 | 10.3 |
P/B | 3.1 | 4.3 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 |
P/S | 0.9 | 1.4 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 |
Dividend yield | 3.9 % | 3.2 % | 4.5 % | 5.2 % | 5.5 % | 5.7 % | 5.9 % | 6.1 % |
Equity ratio | 39.0 % | 42.0 % | 49.3 % | 43.5 % | 45.6 % | 48.5 % | 51.4 % | 54.2 % |
Gearing ratio | 19.4 % | -3.2 % | 21.2 % | 40.9 % | 36.1 % | 27.3 % | 18.1 % | 10.8 % |
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 | 1,295.0 | 1,499.0 | 5,532.0 | 1,212.0 | 1,324.0 | 1,334.8 | 1,539.7 | 5,410.5 | |
EBITDA | 168.6 | 201.0 | 703.0 | 140.6 | 158.8 | 197.2 | 239.2 | 735.9 | |
EBIT | 126.6 | 148.0 | 507.0 | 86.6 | 102.8 | 140.2 | 182.2 | 511.9 | |
Profit before taxes | 119.6 | 133.0 | 473.0 | 73.4 | 84.0 | 123.2 | 165.2 | 445.9 | |
Net income | 85.0 | 103.5 | 357.5 | 56.0 | 58.0 | 92.4 | 123.9 | 330.3 |
Login required
This content is only available for logged in users
Valmet Oyj: Valmet ranked as the second most attractive employer in Finland among engineering professionals
Valmet Oyj: Valmet to start change negotiations in Finland in its Paper business line's Board and Paper Mills business unit
Join Inderes community
Don't miss out - create an account and get all the possible benefits