Stock NESTE NESTE OYJ
Add to a list
To use this feature you must be a member
Log inSign up

Financials Neste Oyj

Equities

NESTE

FI0009013296

Oil & Gas Refining and Marketing

Real-time Estimate Tradegate
Other stock markets
 07:09:05 2024-04-30 EDT 		5-day change 1st Jan Change
22 EUR +2.06% Intraday chart for Neste Oyj -16.56% -32.10%
06:16am Neste President/CEO Plans Departure MT
04-29 Oil refiner Neste says CEO Matti Lehmus will be stepping down RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 23,814 45,425 33,299 33,043 24,744 16,563 - -
Enterprise Value (EV) 1 23,623 45,160 33,340 34,387 27,232 19,189 18,596 18,068
P/E ratio 13.3 x 63.6 x 18.9 x 17.5 x 17.2 x 11.5 x 8.87 x 8.27 x
Yield 3.29% 1.35% 1.89% 3.53% 3.73% 5.7% 5.81% 5.68%
Capitalization / Revenue 1.5 x 3.87 x 2.2 x 1.29 x 1.08 x 0.78 x 0.7 x 0.68 x
EV / Revenue 1.49 x 3.84 x 2.2 x 1.34 x 1.19 x 0.91 x 0.79 x 0.75 x
EV / EBITDA 9.59 x 21.5 x 17.4 x 9.72 x 7.87 x 6.89 x 5.59 x 5.3 x
EV / FCF 26.6 x 34.9 x 32.8 x -63 x 40.5 x 17.7 x 12.9 x 10 x
FCF Yield 3.76% 2.87% 3.05% -1.59% 2.47% 5.64% 7.74% 10%
Price to Book 4.02 x 7.66 x 4.77 x 3.97 x 2.92 x 1.86 x 1.69 x 1.51 x
Nbr of stocks (in thousands) 767,684 767,837 767,969 768,083 768,200 768,216 - -
Reference price 2 31.02 59.16 43.36 43.02 32.21 21.56 21.56 21.56
Announcement Date 20-02-07 21-02-05 22-02-10 23-02-08 24-02-08 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15,840 11,751 15,148 25,707 22,926 21,175 23,660 24,316
EBITDA 1 2,464 2,096 1,920 3,537 3,458 2,780 3,385 3,470
EBIT 1 1,962 1,416 1,342 2,899 2,592 1,777 2,423 2,542
Operating Margin 12.39% 12.05% 8.86% 11.28% 11.31% 8.39% 10.24% 10.46%
Earnings before Tax (EBT) 1 2,067 786 1,962 2,279 1,596 1,683 2,071 2,234
Net income 1 1,789 712 1,771 1,888 1,433 1,444 1,893 2,036
Net margin 11.29% 6.06% 11.69% 7.34% 6.25% 6.82% 8% 8.37%
EPS 2 2.330 0.9300 2.300 2.460 1.870 1.871 2.430 2.607
Free Cash Flow 1 889 1,295 1,017 -546 672 1,083 1,438 1,807
FCF margin 5.61% 11.02% 6.71% -2.12% 2.93% 5.11% 6.08% 7.43%
FCF Conversion (EBITDA) 36.08% 61.78% 52.97% - 19.43% 38.95% 42.49% 52.07%
FCF Conversion (Net income) 49.69% 181.88% 57.43% - 46.89% 74.99% 75.98% 88.77%
Dividend per Share 2 1.020 0.8000 0.8200 1.520 1.200 1.228 1.252 1.225
Announcement Date 20-02-07 21-02-05 22-02-10 23-02-08 24-02-08 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 4,968 5,523 7,039 6,583 6,562 5,298 5,351 5,973 6,303 4,801 3,768 5,441 5,974 5,739 5,799
EBITDA 1 591 578 1,085 979 894 830 784 1,047 797 551 531.4 757.5 822.8 878.3 974.2
EBIT 1 432 424 927 812 734 652 572 827 540 309 279.7 550.1 630.1 652.3 659.6
Operating Margin 8.7% 7.68% 13.17% 12.33% 11.19% 12.31% 10.69% 13.85% 8.57% 6.44% 7.42% 10.11% 10.55% 11.36% 11.37%
Earnings before Tax (EBT) 1 500 736 750 231 563 276 295 618 407 189 154 450 508 - -
Net income 1 457 640 600 136 514 238 259 538 400 162 246.3 381.8 425.7 528.7 620.9
Net margin 9.2% 11.59% 8.52% 2.07% 7.83% 4.49% 4.84% 9.01% 6.35% 3.37% 6.54% 7.02% 7.13% 9.21% 10.71%
EPS 2 0.5900 0.8300 0.7800 0.1800 0.6700 0.3100 0.3400 0.7000 0.5200 0.2100 0.2333 0.5667 0.6967 0.7700 0.7900
Dividend per Share 2 0.8200 0.4100 0.2440 - 1.520 - - - - - 0.4000 - 0.8400 - 0.3150
Announcement Date 22-02-10 22-04-29 22-07-28 22-10-27 23-02-08 23-04-28 23-07-27 23-10-26 24-02-08 24-04-25 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 41 1,344 2,488 2,671 2,035 1,518
Net Cash position 1 191 265 - - - - - -
Leverage (Debt/EBITDA) - - 0.0214 x 0.38 x 0.7195 x 0.9608 x 0.601 x 0.4375 x
Free Cash Flow 1 889 1,295 1,017 -546 672 1,083 1,438 1,807
ROE (net income / shareholders' equity) 29.7% 20.8% 28.5% 25.1% 17.9% 16.4% 20.7% 19.2%
ROA (Net income/ Total Assets) 17.4% 7.26% 15.9% 13.8% 9.28% 9.57% 11.9% 12.1%
Assets 1 10,304 9,804 11,116 13,667 15,450 15,083 15,880 16,825
Book Value Per Share 2 7.710 7.720 9.090 10.80 11.00 11.60 12.80 14.30
Cash Flow per Share 2 1.900 2.680 2.590 1.560 2.850 3.160 3.640 4.100
Capex 1 567 972 977 1,743 1,607 1,500 1,349 1,090
Capex / Sales 3.58% 8.27% 6.45% 6.78% 7.01% 7.08% 5.7% 4.48%
Announcement Date 20-02-07 21-02-05 22-02-10 23-02-08 24-02-08 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Neste Oyj

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
21.56 EUR
Average target price
33.9 EUR
Spread / Average Target
+57.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Refining and Marketing

1st Jan change Capi.
NESTE OYJ Stock Neste Oyj
-32.10% 17.75B
RELIANCE INDUSTRIES LTD Stock Reliance Industries Ltd
+13.50% 223B
BP PLC Stock BP PLC
+13.18% 108B
CHINA PETROLEUM & CHEMICAL CORPORATION Stock China Petroleum & Chemical Corporation
+15.40% 98.71B
MARATHON PETROLEUM CORPORATION Stock Marathon Petroleum Corporation
+35.15% 72.25B
PHILLIPS 66 Stock Phillips 66
+13.82% 64.25B
VALERO ENERGY CORPORATION Stock Valero Energy Corporation
+28.85% 54.78B
IMPERIAL OIL LIMITED Stock Imperial Oil Limited
+28.80% 38.16B
INDIAN OIL CORPORATION LIMITED Stock Indian Oil Corporation Limited
+30.03% 29.17B
FORMOSA PETROCHEMICAL CORPORATION Stock Formosa Petrochemical Corporation
-10.04% 21.22B
Other Oil & Gas Refining and Marketing
  1. Stock Market
  2. Equities
  3. NESTE Stock
  4. Financials Neste Oyj