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 2,051 - -
Change - -71.23% -14.04% -11.04% 28.85% 57.17% - -
Enterprise Value (EV) 1 4,504 1,465 1,362 1,626 1,969 2,679 2,587 2,497
Change - -67.47% -7.05% 19.37% 21.1% 36.08% -3.45% -3.47%
P/E 22.3x -7.54x -3.5x -43.2x -86x 33.8x 19.4x 13.6x
PBR 2.83x 0.92x 0.85x 0.8x 1.12x 1.73x 1.66x 1.54x
PEG - 0x -0x 0.5x 2.4x -0x 0.3x 0.3x
Capitalization / Revenue 2.69x 0.75x 0.97x 0.79x 0.95x 1.39x 1.27x 1.17x
EV / Revenue 2.63x 0.83x 1.16x 1.26x 1.43x 1.81x 1.61x 1.43x
EV / EBITDA 10.6x 7.54x 9.27x 12.9x 11.1x 10.3x 8x 6.51x
EV / EBIT 16.8x -12.6x 42.4x 903x 55x 24.7x 15.7x 11.4x
EV / FCF 16.3x -10.9x -8.03x -5.96x -148x 33.4x 20.1x 13.4x
FCF Yield 6.15% -9.14% -12.5% -16.8% -0.68% 2.99% 4.99% 7.44%
Dividend per Share 2 1.32 0.55 0.55 0.25 0.25 0.3 0.3989 0.5192
Rate of return 3.96% 5.74% 6.66% 3.4% 2.64% 2.02% 2.68% 3.49%
EPS 2 1.49 -1.27 -2.36 -0.17 -0.11 0.4405 0.765 1.093
Distribution rate 88.6% -43.3% -23.3% -147% -227% 68.1% 52.1% 47.5%
Net sales 1 1,714 1,776 1,174 1,290 1,374 1,480 1,610 1,752
EBITDA 1 425.7 194.4 147 126 178 260.5 323.2 383.8
EBIT 1 268.2 -116.2 32.1 1.8 35.8 108.3 164.6 220
Net income 1 206.2 -175.5 -325.5 -22.8 -15 56.72 102.7 148.3
Net Debt 1 -98.7 140.9 223.6 613.1 664 628.4 536.1 446.2
Reference price 2 33.30 9.58 8.26 7.35 9.46 14.87 14.87 14.87
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.53x1.84x10.47x1.97% 2.43B
14.47x1.1x5.77x3.21% 32.01B
14.01x1.02x5.7x3.9% 27.14B
9.64x1.26x6.1x3.11% 7.58B
10.44x1.05x6.15x2.72% 6.53B
9.6x - - 3.17% 6.3B
17.57x - - 3.19% 4.79B
10.51x0.69x5.32x4.15% 3.89B
8.49x0.87x4.08x3.7% 3.68B
133.77x - - - 2.61B
Average 26.30x 1.12x 6.23x 3.24% 9.7B
Weighted average by Cap. 16.85x 1.08x 5.85x 3.39%

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. Valuation Nokian Renkaat Oyj