HKFoods
0.67 EUR +1.52%4,729 investors are following this company
HKFoods operates in the food industry. Within the Group, there are a number of subsidiaries with the business of selling, marketing, and producing meat products of pig, beef, and poultry. The Group operates the entire value chain, from slaughter, cutting to processing and resale of the raw materials. HKFoods has the largest operations in the Nordic market. The head office is located in Turku.
P/E (24e)
-12.68
EV/EBIT (adj.) (24e)
10.91
P/B (24e)
0.33
Dividend yield-% (24e)
-
Target price
0.65 EUR
Recommendation
Reduce
Updated
3.6.2024
NASDAQ Helsinki
HKFOODS
Daily low / high price
0.662 / 0.68
EUR
Market cap
66.3M EUR
Turnover
9.99K EUR
Volume
15K
Business risk
Valuation risk
Current
Previous
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
![Pauli Lohi Pauli Lohi](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Pauli_Lohi.jpg)
Pauli Lohi
Analyst
Latest videos
Financial calendar
Interim report
07.08.2024
Interim report
06.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
LSO Osuuskunta | 30.1 % | 59.4 % |
Lantmännen Ek För | 7.6 % | 10.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Koskinen | 21.05.2021 | 15,107EUR |
Jari Mäkilä | 18.05.2021 | 23,200EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,781.0 | 1,815.4 | 1,833.8 | 1,163.2 | 1,000.5 | 1,051.0 | 1,072.0 | 1,093.5 |
growth-% | 2.1 % | 1.9 % | 1.0 % | -36.6 % | -14.0 % | 5.0 % | 2.0 % | 2.0 % |
EBITDA | 78.1 | 78.1 | 56.0 | 52.8 | 50.5 | 58.7 | 58.7 | 59.9 |
EBIT (adj.) | 17.0 | 14.5 | 9.8 | 14.9 | 20.0 | 24.7 | 25.7 | 26.2 |
EBIT | 21.3 | 17.9 | 10.2 | 17.5 | 19.8 | 24.7 | 25.7 | 26.2 |
Profit before taxes | 12.2 | 6.6 | -0.7 | -8.9 | 6.7 | 14.1 | 16.2 | 18.7 |
Net income | -1.0 | -6.5 | -10.5 | -21.6 | -5.0 | 2.9 | 6.6 | 11.8 |
EPS (adj.) | -0.05 | -0.10 | -0.11 | -0.25 | -0.05 | 0.03 | 0.07 | 0.13 |
growth-% | 127.1 % | 77.4 % | ||||||
Dividend | 0.03 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 |
Dividend ratio | -274.7 % | -56.4 % | 38.2 % | 28.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.4 % | 4.3 % | 3.1 % | 4.5 % | 5.0 % | 5.6 % | 5.5 % | 5.5 % |
EBIT-% (adj.) | 1.0 % | 0.8 % | 0.5 % | 1.3 % | 2.0 % | 2.4 % | 2.4 % | 2.4 % |
EBIT-% | 1.2 % | 1.0 % | 0.6 % | 1.5 % | 2.0 % | 2.4 % | 2.4 % | 2.4 % |
ROE | -0.3 % | -2.1 % | -3.7 % | -9.1 % | -2.5 % | 1.6 % | 3.7 % | 6.8 % |
ROI | 3.5 % | 3.2 % | 2.4 % | 3.2 % | 4.5 % | 6.8 % | 7.4 % | 7.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.96 | 1.66 | 0.87 | 0.83 | 0.67 | 0.67 | 0.67 | 0.67 |
Shares | 97.0 | 97.1 | 97.3 | 97.4 | 89.9 | 89.9 | 89.9 | 89.9 |
Market cap | 190.2 | 161.6 | 84.6 | 81.2 | 60.2 | 60.2 | 60.2 | 60.2 |
Enterprise value | 495.4 | 479.1 | 433.1 | 370.7 | 218.3 | 201.7 | 194.3 | 184.1 |
EV/S | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
EV/EBITDA | 6.3 | 6.1 | 7.7 | 7.0 | 4.3 | 3.4 | 3.3 | 3.1 |
EV/EBIT (adj.) | 29.1 | 33.0 | 44.2 | 24.9 | 10.9 | 8.2 | 7.6 | 7.0 |
EV/EBIT | 23.3 | 26.8 | 42.5 | 21.2 | 11.0 | 8.2 | 7.6 | 7.0 |
P/E (adj.) | - | - | - | - | - | 20.6 | 9.1 | 5.1 |
P/E | - | - | - | - | - | 20.6 | 9.1 | 5.1 |
P/B | 0.6 | 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 |
P/S | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Dividend yield | 1.4 % | 2.3 % | 4.2 % | 5.6 % | ||||
Equity ratio | 33.7 % | 33.5 % | 29.3 % | 27.9 % | 38.1 % | 41.3 % | 37.4 % | 38.9 % |
Gearing ratio | 91.0 % | 95.3 % | 121.6 % | 116.9 % | 69.3 % | 60.6 % | 76.1 % | 67.7 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 293.2 | 288.7 | 301.9 | 1,163.2 | 228.7 | 252.0 | 251.3 | 268.5 | 1,000.5 |
EBITDA | 14.1 | 17.2 | 12.2 | 52.8 | 8.9 | 13.4 | 15.9 | 12.3 | 50.5 |
EBIT | 5.4 | 8.2 | 3.0 | 17.5 | 1.2 | 5.7 | 8.2 | 4.7 | 19.8 |
Profit before taxes | -1.3 | 1.4 | -4.1 | -8.9 | -3.7 | 2.5 | 5.6 | 2.3 | 6.7 |
Net income | -5.0 | -1.3 | -9.5 | -21.6 | -4.9 | 0.0 | 2.5 | -2.5 | -5.0 |
ShowingAll content types
Interest rate on new HKFoods bond higher than expected
HKFoods announced the final result of the loan repurchase tender offer
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