Componenta
2.72
EUR
-1.81 %
CTH1V
NASDAQ Helsinki
Industrial Goods & Services
Industrials
3,973 following
-1.81%
-8.11%
-16.56%
-8.11%
+15.74%
+15.74%
+17.75%
-28.31%
-37.49%
-97.72%
www.componenta.com/investors
Componenta is a manufacturing company. The company is a supplier of casting solutions that are also used in a number of industrial vehicles, mainly trucks and larger machines. In addition to the main business, associated engineering services are offered. Componenta operates worldwide with the largest presence around the European market. The head office is located in Vantaa.
P/E (adj.) (24e)
-12.79
EV/EBIT (adj.) (24e)
211.91
P/B (24e)
1.12
Dividend yield-% (24e)
-
Target price
3.30 EUR
Recommendation
Accumulate
Updated
4.11.2024
NASDAQ Helsinki
CTH1V
Daily low / high price
2.72 / 2.77
EUR
Market cap
26.42M EUR
Turnover
1.28K EUR
Volume
464
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Erkki Vesola
Analyst
Financial calendar
Annual report
07.03.2025
General meeting
23.04.2025
Business review
09.05.2025
Interim report
23.07.2025
Business review
30.10.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 70.0 | 87.3 | 109.1 | 101.8 | 102.4 | 120.5 | 136.5 | 143.8 |
| growth-% | 38.0 % | 24.6 % | 25.0 % | -6.7 % | 0.6 % | 17.7 % | 13.2 % | 5.4 % |
| EBITDA | 3.7 | 5.0 | 7.1 | 5.3 | 5.7 | 10.9 | 13.6 | 14.8 |
| EBIT (adj.) | -2.9 | -0.8 | 1.8 | -0.5 | 0.2 | 4.8 | 7.5 | 8.5 |
| EBIT | -2.0 | 0.0 | 1.6 | 3.8 | 0.2 | 4.8 | 7.5 | 8.5 |
| Profit before taxes | -3.5 | -0.4 | -0.1 | 1.6 | -2.1 | 3.0 | 5.8 | 7.3 |
| Net income | -3.2 | -0.4 | 0.1 | 1.5 | -2.1 | 3.0 | 5.8 | 7.3 |
| EPS (adj.) | -0.43 | -0.13 | 0.03 | -0.28 | -0.21 | 0.31 | 0.60 | 0.75 |
| growth-% | -1,129.5 % | 94.3 % | 24.5 % | |||||
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.25 | 0.35 |
| Dividend ratio | 45.4 % | 41.7 % | 46.9 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 5.4 % | 5.7 % | 6.5 % | 5.2 % | 5.6 % | 9.0 % | 10.0 % | 10.3 % |
| EBIT-% (adj.) | -4.2 % | -0.9 % | 1.6 % | -0.5 % | 0.2 % | 4.0 % | 5.5 % | 5.9 % |
| EBIT-% | -2.9 % | 0.0 % | 1.4 % | 3.7 % | 0.2 % | 4.0 % | 5.5 % | 5.9 % |
| ROE | -16.0 % | -1.7 % | 0.3 % | 6.3 % | -8.4 % | 12.0 % | 20.3 % | 21.7 % |
| ROI | -6.1 % | 3.2 % | 4.3 % | 9.9 % | 0.7 % | 11.0 % | 16.6 % | 18.6 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 3.16 | 3.34 | 2.34 | 2.35 | 2.72 | 2.72 | 2.72 | 2.72 |
| Shares | 9.5 | 9.5 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 |
| Market cap | 30.0 | 31.8 | 22.7 | 22.8 | 26.4 | 26.4 | 26.4 | 26.4 |
| Enterprise value | 27.4 | 38.5 | 27.5 | 31.9 | 42.8 | 38.7 | 34.6 | 30.1 |
| EV/S | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 |
| EV/EBITDA | 7.3 | 7.8 | 3.9 | 6.0 | 7.5 | 3.6 | 2.5 | 2.0 |
| EV/EBIT (adj.) | - | - | 15.6 | - | 211.9 | 8.0 | 4.6 | 3.5 |
| EV/EBIT | - | 2,961.8 | 17.6 | 8.5 | 211.9 | 8.0 | 4.6 | 3.5 |
| P/E (adj.) | - | - | 87.1 | - | - | 8.8 | 4.5 | 3.6 |
| P/E | - | - | 372.6 | 14.7 | - | 8.8 | 4.5 | 3.6 |
| P/B | 1.3 | 1.4 | 1.0 | 0.9 | 1.1 | 1.0 | 0.9 | 0.7 |
| P/S | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
| Dividend yield | 5.1 % | 9.2 % | 12.9 % | |||||
| Equity ratio | 37.3 % | 42.3 % | 40.8 % | 44.6 % | 37.7 % | 40.8 % | 45.2 % | 51.0 % |
| Gearing ratio | -10.8 % | 28.6 % | 20.2 % | 35.6 % | 69.6 % | 46.4 % | 26.4 % | 10.2 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.7 | 101.8 | 23.6 | 26.4 | 20.3 | 32.1 | 102.4 | ||
| EBITDA | -0.5 | 5.3 | -0.2 | 2.1 | 1.2 | 2.6 | 5.7 | ||
| EBIT | -1.9 | 3.8 | -1.7 | 0.9 | -0.1 | 1.1 | 0.2 | ||
| Profit before taxes | -2.5 | 1.6 | -2.3 | 0.3 | -0.7 | 0.6 | -2.1 | ||
| Net income | -2.6 | 1.5 | -2.3 | 0.3 | -0.7 | 0.6 | -2.1 |
ShowingAll content types
Componenta Q3'24 flash comment: Missing volumes
Componenta Corporation’s business review 1 January–30 September 2024: Net sales and EBITDA decreased despite positive developments in Q2 and Q3
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Componenta Q3'24 preview: At the crossroads
Composition of Componenta’s Shareholders’ Nomination Board
Componenta extensive report: Towards a more level playing field
Componenta’s financial information and Annual General Meeting in 2025
Componenta Corporation: Managers’ Transactions – Pasi Mäkinen
Componenta Corporation: Managers’ Transactions – Marko Karppinen
Componenta Corporation: Managers’ Transactions – Sami Sivuranta
Componenta Corporation: Managers’ Transactions – Hanna Seppänen
Componenta Q2'24: On firmer ground
Componenta Q2’24 flash comment: On a positive note
Componenta Corporation’s Half-Year Financial Report 1 January–30 June 2024: Net sales and EBITDA decreased despite of positive developments in Q2 compered to Q1/2024
Inside information: Componenta acquires the operations of the Kalajoki Plant and Sepänkylä Machining and Service Center from Fortaco Group
