Koskisen
7.36
EUR
+2.22 %
Less than 1K followers
KOSKI
NASDAQ Helsinki
Paper & Forest Products
Basic Materials
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 269.1 | 264.2 | 220.0 | 311.3 | 317.7 | 271.2 | 282.2 | 316.7 | 351.0 | 370.0 | 387.0 |
growth-% | -1.8 % | -16.7 % | 41.5 % | 2.1 % | -14.6 % | 4.0 % | 12.2 % | 10.8 % | 5.4 % | 4.6 % | |
EBITDA | 10.7 | 11.3 | 11.3 | 62.2 | 66.3 | 33.0 | 24.2 | 32.1 | 40.6 | 44.4 | 46.7 |
EBIT (adj.) | 3.6 | 3.2 | 2.2 | 52.7 | 58.5 | 24.4 | 13.1 | 19.1 | 26.9 | 29.8 | 31.8 |
EBIT | 2.0 | 3.2 | 2.2 | 52.7 | 58.2 | 24.4 | 13.0 | 19.1 | 26.9 | 29.8 | 31.8 |
Profit before taxes | -2.4 | -0.8 | -4.4 | 47.9 | 57.8 | 24.0 | 10.0 | 16.0 | 24.4 | 27.3 | 30.0 |
Net income | -2.5 | -1.0 | -3.3 | 29.2 | 39.8 | 20.2 | 8.3 | 12.8 | 19.5 | 21.9 | 24.0 |
EPS (adj.) | -0.05 | -0.14 | 1.27 | 1.74 | 0.88 | 0.36 | 0.55 | 0.85 | 0.95 | 1.04 | |
growth-% | 37.3 % | -49.6 % | -58.5 % | 52.3 % | 52.6 % | 12.1 % | 9.7 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.43 | 0.30 | 0.12 | 0.17 | 0.24 | 0.30 | 0.36 |
Dividend ratio | 25.1 % | 34.2 % | 33.4 % | 30.6 % | 28.3 % | 31.6 % | 35.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.0 % | 4.3 % | 5.2 % | 20.0 % | 20.9 % | 12.2 % | 8.6 % | 10.1 % | 11.6 % | 12.0 % | 12.1 % |
EBIT-% (adj.) | 1.3 % | 1.2 % | 1.0 % | 16.9 % | 18.4 % | 9.0 % | 4.7 % | 6.0 % | 7.7 % | 8.0 % | 8.2 % |
EBIT-% | 0.8 % | 1.2 % | 1.0 % | 16.9 % | 18.3 % | 9.0 % | 4.6 % | 6.0 % | 7.7 % | 8.0 % | 8.2 % |
ROE | -8.0 % | -39.6 % | 138.8 % | 46.4 % | 14.3 % | 5.6 % | 8.3 % | 11.7 % | 12.0 % | 12.0 % | |
ROI | 3.5 % | 2.2 % | 45.2 % | 35.8 % | 12.1 % | 6.4 % | 8.8 % | 11.6 % | 12.4 % | 13.0 % |