Keskisuomalainen
7.22
EUR
+1.12 %
3,239 following
KSL
NASDAQ Helsinki
Media & Entertainment
Consumer Goods & Services
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 166.1 | 231.1 | 206.8 | 211.7 | 220.9 | 208.5 | 202.6 | 217.8 | 217.9 | 215.7 | 212.7 |
growth-% | 39.1 % | -10.5 % | 2.4 % | 4.3 % | -5.6 % | -2.8 % | 7.5 % | 0.0 % | -1.0 % | -1.4 % | |
EBITDA | 7.3 | 14.2 | 19.0 | 23.3 | 28.5 | 11.1 | 13.8 | 24.5 | 22.9 | 24.3 | 25.3 |
EBIT (adj.) | 7.3 | 14.2 | 9.1 | 12.5 | 3.7 | -0.9 | 3.2 | 12.1 | 11.6 | 13.5 | 14.8 |
EBIT | 7.3 | 14.2 | 4.9 | 9.6 | 10.0 | -13.8 | -6.2 | 12.1 | 11.6 | 13.5 | 14.8 |
Profit before taxes | 7.8 | 16.5 | 22.0 | 10.3 | 11.8 | -13.5 | -7.6 | 11.0 | 10.7 | 12.7 | 14.2 |
Net income | 5.5 | 13.3 | 20.4 | 6.9 | 7.5 | -13.1 | -6.3 | 8.8 | 8.5 | 10.1 | 11.4 |
EPS (adj.) | 0.51 | 1.24 | 2.44 | 0.97 | 0.12 | -0.01 | 0.29 | 0.80 | 0.78 | 0.93 | 1.04 |
growth-% | 141.5 % | 96.6 % | -60.1 % | -87.7 % | -112.5 % | 180.7 % | -2.7 % | 18.8 % | 12.4 % | ||
Dividend | 0.63 | 0.75 | 1.00 | 1.00 | 1.00 | 0.55 | 0.55 | 0.65 | 0.70 | 0.80 | 0.78 |
Dividend ratio | 122.5 % | 60.4 % | 49.4 % | 146.0 % | 133.9 % | -42.3 % | -95.7 % | 81.2 % | 89.9 % | 86.4 % | 75.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.4 % | 6.1 % | 9.2 % | 11.0 % | 12.9 % | 5.3 % | 6.8 % | 11.3 % | 10.5 % | 11.3 % | 11.9 % |
EBIT-% (adj.) | 4.4 % | 6.1 % | 4.4 % | 5.9 % | 1.7 % | -0.4 % | 1.6 % | 5.6 % | 5.3 % | 6.2 % | 7.0 % |
EBIT-% | 4.4 % | 6.1 % | 2.4 % | 4.5 % | 4.5 % | -6.6 % | -3.1 % | 5.6 % | 5.3 % | 6.2 % | 7.0 % |
ROE | 17.0 % | 24.0 % | 7.5 % | 8.7 % | -18.5 % | -12.0 % | 18.0 % | 16.8 % | 19.2 % | 20.6 % | |
ROI | 10.6 % | 13.8 % | 6.0 % | 6.5 % | -10.8 % | -5.3 % | 9.7 % | 8.8 % | 10.4 % | 11.6 % |