Panostaja
0.399
EUR
-0.25 %
PNA1V
NASDAQ Helsinki
Investment
Financials
4,053 following
-0.25%
-14.01%
+8.13%
+4.72%
-11.33%
-19.56%
-42.51%
-50.37%
+713.38%
panostaja.fi/en/investors
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 (adj.) (24e)
-4.74
EV/EBIT (adj.) (24e)
33.62
P/B (24e)
0.75
Dividend yield-% (24e)
-
Target price
0.48 EUR
Recommendation
Accumulate
Updated
4.9.2024
NASDAQ Helsinki
PNA1V
Daily low / high price
0.389 / 0.439
EUR
Market cap
21.28M EUR
Turnover
26.8K EUR
Volume
68K
Business risk
Valuation risk
Current
Previous
Analyst
Juha Kinnunen
Analyst
Financial calendar
Annual report
13.12.2024
General meeting
05.02.2025
Business review
13.03.2025
Interim report
05.06.2025
Business review
05.09.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 132.9 | 133.0 | 137.9 | 136.2 | 133.4 | 133.3 | 139.8 | 144.6 |
| growth-% | -30.1 % | 0.1 % | 3.7 % | -1.3 % | -2.1 % | -0.0 % | 4.9 % | 3.4 % |
| EBITDA | 24.4 | 16.5 | 19.8 | 11.6 | 14.4 | 16.6 | 17.3 | 18.2 |
| EBIT (adj.) | 4.1 | 2.0 | 5.2 | -1.1 | 2.2 | 5.7 | 6.7 | 7.8 |
| EBIT | 4.1 | 2.0 | 5.2 | -1.1 | 2.2 | 5.7 | 6.7 | 7.8 |
| Profit before taxes | 1.5 | -0.1 | 3.2 | -4.3 | -3.6 | 3.7 | 4.9 | 6.3 |
| Net income | -1.1 | -1.9 | 1.3 | -2.9 | -4.4 | 1.4 | 1.9 | 2.5 |
| EPS (adj.) | -0.02 | -0.04 | 0.03 | -0.05 | -0.08 | 0.03 | 0.04 | 0.05 |
| growth-% | -166.0 % | -315.7 % | 35.5 % | 29.0 % | ||||
| 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 % | 36.7 % | 54.1 % | 42.0 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 18.4 % | 12.4 % | 14.4 % | 8.5 % | 10.8 % | 12.4 % | 12.4 % | 12.6 % |
| EBIT-% (adj.) | 3.1 % | 1.5 % | 3.7 % | -0.8 % | 1.6 % | 4.2 % | 4.8 % | 5.4 % |
| EBIT-% | 3.1 % | 1.5 % | 3.7 % | -0.8 % | 1.6 % | 4.2 % | 4.8 % | 5.4 % |
| ROE | -2.3 % | -4.5 % | 3.5 % | -8.3 % | -14.6 % | 5.0 % | 6.4 % | 7.9 % |
| ROI | 2.7 % | 1.4 % | 4.0 % | -1.6 % | 2.2 % | 6.1 % | 7.2 % | 8.5 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 0.71 | 0.70 | 0.62 | 0.50 | 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 | 37.2 | 36.8 | 32.5 | 26.4 | 21.0 | 21.0 | 21.0 | 21.0 |
| Enterprise value | 131.8 | 122.2 | 87.0 | 81.8 | 72.6 | 70.3 | 68.9 | 64.4 |
| EV/S | 1.0 | 0.9 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 |
| EV/EBITDA | 5.4 | 7.4 | 4.4 | 7.0 | 5.0 | 4.2 | 4.0 | 3.5 |
| EV/EBIT (adj.) | 32.3 | 60.5 | 16.8 | - | 33.6 | 12.4 | 10.3 | 8.3 |
| EV/EBIT | 32.3 | 60.5 | 16.8 | - | 33.6 | 12.4 | 10.3 | 8.3 |
| P/E (adj.) | - | - | 24.4 | - | - | 14.6 | 10.8 | 8.4 |
| P/E | - | - | 24.4 | - | - | 14.6 | 10.8 | 8.4 |
| P/B | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 |
| P/S | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Dividend yield | 4.2 % | 11.4 % | 4.9 % | 2.5 % | 5.0 % | 5.0 % | ||
| Equity ratio | 33.5 % | 37.1 % | 38.6 % | 37.2 % | 35.3 % | 36.6 % | 37.2 % | 38.7 % |
| Gearing ratio | 97.4 % | 90.2 % | 72.9 % | 80.5 % | 79.9 % | 72.9 % | 68.1 % | 57.8 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.2 | 136.2 | 33.3 | 33.7 | 31.6 | 34.8 | 133.4 | ||
| EBITDA | 2.2 | 11.6 | 2.7 | 3.4 | 3.9 | 4.4 | 14.4 | ||
| EBIT | -0.9 | -1.1 | -0.4 | 0.4 | 0.8 | 1.4 | 2.2 | ||
| Profit before taxes | -2.4 | -4.3 | -1.1 | -3.4 | 0.1 | 0.8 | -3.6 | ||
| Net income | -0.9 | -2.9 | -0.9 | -3.6 | -0.3 | 0.2 | -4.4 |
ShowingAll content types
Panostaja Oyj’s Business Review Q3 November 1, 2023–July 31, 2024
Flagging notification in accordance with Chapter 9, Section 10
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