Panostaja
0.395 EUR -1%4,044 investors are following this company
Panostaja is an investment company. The company acquires and develops small and medium-sized companies with long-term development potential. In addition to growth potential, the companies focus on actively owning and driving strategic changes. The investment portfolio is focused on several industries with the main concentration in healthcare and industry around the European market. The company's headquarters are located in Tampere.
P/E (24e)
-3.94
EV/EBIT (adj.) (24e)
144.42
P/B (24e)
0.76
Dividend yield-% (24e)
-
Target price
0.44 EUR
Recommendation
Accumulate
Updated
30.5.2024
NASDAQ Helsinki
PNA1V
Daily low / high price
0.363 / 0.397
EUR
Market cap
21.07M EUR
Turnover
1.94K EUR
Volume
5.2K
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Treindex Oy | 13.7 % | 13.7 % |
Oy Koskenkorva Ab | 10.3 % | 10.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Pääkkönen Tarja | 28.12.2023 | 24,939EUR |
Eero Eriksson | 18.12.2023 | 10,000EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 132.9 | 133.0 | 137.9 | 136.2 | 132.8 | 138.4 | 145.2 | 150.2 |
growth-% | -30.1 % | 0.1 % | 3.7 % | -1.3 % | -2.5 % | 4.2 % | 4.9 % | 3.5 % |
EBITDA | 24.4 | 16.5 | 19.8 | 11.6 | 12.7 | 14.8 | 15.5 | 16.3 |
EBIT (adj.) | 4.1 | 2.0 | 5.2 | -1.1 | 0.5 | 3.9 | 4.9 | 5.9 |
EBIT | 4.1 | 2.0 | 5.2 | -1.1 | 0.5 | 3.9 | 4.9 | 5.9 |
Profit before taxes | 1.5 | -0.1 | 3.2 | -4.3 | -5.2 | 1.9 | 3.0 | 4.2 |
Net income | -1.1 | -1.9 | 1.3 | -2.9 | -5.3 | 0.3 | 1.2 | 1.7 |
EPS (adj.) | -0.02 | -0.04 | 0.03 | -0.05 | -0.10 | 0.01 | 0.02 | 0.03 |
growth-% | -166.0 % | -315.7 % | 264.5 % | 42.6 % | ||||
Dividend | 0.03 | 0.08 | 0.03 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 |
Dividend ratio | -145.1 % | -225.2 % | 118.7 % | 161.6 % | 88.7 % | 62.2 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.4 % | 12.4 % | 14.4 % | 8.5 % | 9.6 % | 10.7 % | 10.7 % | 10.8 % |
EBIT-% (adj.) | 3.1 % | 1.5 % | 3.7 % | -0.8 % | 0.4 % | 2.8 % | 3.4 % | 3.9 % |
EBIT-% | 3.1 % | 1.5 % | 3.7 % | -0.8 % | 0.4 % | 2.8 % | 3.4 % | 3.9 % |
ROE | -2.3 % | -4.5 % | 3.5 % | -8.3 % | -17.7 % | 1.2 % | 4.3 % | 5.9 % |
ROI | 2.7 % | 1.4 % | 4.0 % | -1.6 % | 0.6 % | 4.2 % | 5.3 % | 6.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.76 | 0.73 | 0.62 | 0.45 | 0.40 | 0.40 | 0.40 | 0.40 |
Shares | 52.3 | 52.6 | 52.6 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 |
Market cap | 39.6 | 38.5 | 32.5 | 23.7 | 20.8 | 20.8 | 20.8 | 20.8 |
Enterprise value | 134.2 | 123.8 | 85.8 | 77.9 | 72.1 | 70.7 | 70.1 | 67.5 |
EV/S | 1.0 | 0.9 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | 5.5 | 7.5 | 4.3 | 6.7 | 5.7 | 4.8 | 4.5 | 4.1 |
EV/EBIT (adj.) | 32.9 | 61.3 | 16.6 | - | 144.4 | 18.3 | 14.2 | 11.5 |
EV/EBIT | 32.9 | 61.3 | 16.6 | - | 144.4 | 18.3 | 14.2 | 11.5 |
P/E (adj.) | - | - | 24.4 | - | - | 63.8 | 17.5 | 12.3 |
P/E | - | - | 24.4 | - | - | 63.8 | 17.5 | 12.3 |
P/B | 0.9 | 1.0 | 0.9 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 |
P/S | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
Dividend yield | 4.0 % | 10.9 % | 4.9 % | 2.5 % | 5.1 % | 5.1 % | ||
Equity ratio | 33.5 % | 37.1 % | 38.6 % | 37.2 % | 34.7 % | 34.8 % | 34.8 % | 35.4 % |
Gearing ratio | 97.4 % | 90.2 % | 72.9 % | 80.5 % | 83.2 % | 79.9 % | 77.4 % | 71.1 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 31.5 | 34.2 | 136.2 | 33.3 | 33.7 | 31.0 | 34.8 | 132.8 | |
EBITDA | 2.8 | 2.2 | 11.6 | 2.7 | 3.4 | 2.7 | 4.0 | 12.7 | |
EBIT | -0.4 | -0.9 | -1.1 | -0.4 | 0.4 | -0.4 | 0.9 | 0.5 | |
Profit before taxes | -1.0 | -2.4 | -4.3 | -1.1 | -3.4 | -1.0 | 0.3 | -5.2 | |
Net income | -0.7 | -0.9 | -2.9 | -0.9 | -3.6 | -0.8 | -0.0 | -5.3 |
ShowingAll content types
Flagging notification in accordance with Chapter 9, Section 10
Panostaja Oyj Managers' Transactions
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