Nokian Tyres
6.52
EUR
+0.87 %
16,290 following
TYRES
NASDAQ Helsinki
Automobiles
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 | 1,595.6 | 1,585.3 | 1,313.7 | 1,714.2 | 1,776.1 | 1,173.6 | 1,289.8 | 1,422.0 | 1,573.4 | 1,693.7 | 1,808.4 |
growth-% | -0.6 % | -17.1 % | 30.5 % | 3.6 % | -33.9 % | 9.9 % | 10.2 % | 10.6 % | 7.6 % | 6.8 % | |
EBITDA | 465.8 | 441.3 | 295.5 | 428.2 | 194.4 | 147.0 | 126.0 | 214.2 | 270.3 | 351.8 | 389.2 |
EBIT (adj.) | 372.4 | 316.5 | 182.9 | 324.9 | 221.2 | 65.1 | 71.4 | 93.2 | 125.9 | 174.3 | 220.2 |
EBIT | 372.4 | 316.5 | 119.9 | 268.2 | -116.2 | 32.1 | 1.8 | 58.2 | 105.9 | 174.3 | 220.2 |
Profit before taxes | 361.7 | 336.7 | 106.0 | 258.2 | -146.4 | 14.3 | -31.5 | 22.2 | 76.9 | 150.3 | 196.2 |
Net income | 295.2 | 399.9 | 85.9 | 206.2 | -175.5 | 12.5 | -22.8 | 17.7 | 60.8 | 118.7 | 155.0 |
EPS (adj.) | 2.14 | 1.80 | 1.03 | 1.84 | 1.14 | 0.33 | 0.23 | 0.33 | 0.56 | 0.86 | 1.12 |
growth-% | -15.7 % | -42.6 % | 77.6 % | -37.9 % | -71.1 % | -30.7 % | 45.2 % | 67.9 % | 54.7 % | 30.5 % | |
Dividend | 1.58 | 1.14 | 1.20 | 0.55 | 0.55 | 0.55 | 0.25 | 0.30 | 0.35 | 0.47 | 0.73 |
Dividend ratio | 73.9 % | 39.6 % | 193.0 % | 36.9 % | -43.3 % | 606.1 % | -151.0 % | 233.4 % | 79.4 % | 55.0 % | 65.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 29.2 % | 27.8 % | 22.5 % | 25.0 % | 10.9 % | 12.5 % | 9.8 % | 15.1 % | 17.2 % | 20.8 % | 21.5 % |
EBIT-% (adj.) | 23.3 % | 20.0 % | 13.9 % | 19.0 % | 12.5 % | 5.5 % | 5.5 % | 6.6 % | 8.0 % | 10.3 % | 12.2 % |
EBIT-% | 23.3 % | 20.0 % | 9.1 % | 15.6 % | -6.5 % | 2.7 % | 0.1 % | 4.1 % | 6.7 % | 10.3 % | 12.2 % |
ROE | 24.6 % | 5.2 % | 13.1 % | -11.5 % | 0.9 % | -1.7 % | 1.4 % | 4.8 % | 9.1 % | 11.1 % | |
ROI | 17.5 % | 6.1 % | 13.8 % | -6.1 % | 1.7 % | 0.1 % | 2.8 % | 4.9 % | 8.0 % | 9.8 % |