Company Valuation: Nokian Renkaat Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,603 1,324 1,139 1,013 1,305 2,221 - -
Change - -71.23% -14.04% -11.04% 28.85% 70.17% - -
Enterprise Value (EV) 1 4,504 1,465 1,362 1,626 1,969 2,848 2,748 2,674
Change - -67.47% -7.05% 19.37% 21.1% 44.66% -3.52% -2.69%
P/E 22.3x -7.54x -3.5x -43.2x -86x 35.8x 20.3x 14.7x
PBR 2.83x 0.92x 0.85x 0.8x 1.12x 1.87x 1.79x 1.67x
PEG - 0x -0x 0.5x 2.4x -0x 0.3x 0.4x
Capitalization / Revenue 2.69x 0.75x 0.97x 0.79x 0.95x 1.5x 1.37x 1.27x
EV / Revenue 2.63x 0.83x 1.16x 1.26x 1.43x 1.92x 1.7x 1.53x
EV / EBITDA 10.6x 7.54x 9.27x 12.9x 11.1x 10.8x 8.31x 6.97x
EV / EBIT 16.8x -12.6x 42.4x 903x 55x 24.4x 16.2x 12.1x
EV / FCF 16.3x -10.9x -8.03x -5.96x -148x 35.5x 21.3x 14.4x
FCF Yield 6.15% -9.14% -12.5% -16.8% -0.68% 2.81% 4.69% 6.95%
Dividend per Share 2 1.32 0.55 0.55 0.25 0.25 0.3 0.4188 0.5502
Rate of return 3.96% 5.74% 6.66% 3.4% 2.64% 1.86% 2.6% 3.42%
EPS 2 1.49 -1.27 -2.36 -0.17 -0.11 0.4494 0.7925 1.092
Distribution rate 88.6% -43.3% -23.3% -147% -227% 66.8% 52.8% 50.4%
Net sales 1 1,714 1,776 1,174 1,290 1,374 1,484 1,620 1,751
EBITDA 1 425.7 194.4 147 126 178 263.8 330.7 383.8
EBIT 1 268.2 -116.2 32.1 1.8 35.8 116.6 169.8 221.2
Net income 1 206.2 -175.5 -325.5 -22.8 -15 57.96 106.6 148.6
Net Debt 1 -98.7 140.9 223.6 613.1 664 627.7 527.3 453.4
Reference price 2 33.30 9.58 8.26 7.35 9.46 16.10 16.10 16.10
Nbr of stocks (in thousands) 138,224 138,251 137,867 137,870 137,875 137,928 - -
Announcement Date 2/8/22 2/7/23 2/6/24 2/4/25 2/10/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.46x1.09x5.77x3.2% 32.23B
14.05x1.02x5.72x3.91% 27.38B
9.11x1.18x5.72x3.16% 7.44B
10.33x1.04x6.09x2.75% 6.48B
9.74x - - 3.13% 6.41B
17.99x - - 3.12% 4.92B
10.31x0.68x6.02x3.9% 3.8B
8.08x0.87x4.11x3.69% 3.69B
133.23x - - - 2.6B
Average 25.26x 0.98x 5.57x 3.36% 10.55B
Weighted average by Cap. 16.35x 1.04x 5.71x 3.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TYRES Stock
  4. NKRKF Stock
  5. Valuation Nokian Renkaat Oyj