Valuation Raisio plc Nasdaq Helsinki

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2026-07-16 EDT			5-day change	1st Jan Change
2.590 ^EUR	-2.26%		-3.72%	-0.38%

06-26	SBTi OKs Raisio's Near-term Emission Reduction Targets	MT
06-22	Raisio Group Strengthens the Role of Nokia Mill as Hub for International Oat Growth	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	535.4	399.2	317.4	343	415.3	411.7	-	-
Change	-	-25.44%	-20.49%	8.08%	21.07%	-0.87%	-	-
Enterprise Value (EV) ¹	475.4	399.2	260.9	272.9	339.2	331.4	328.7	319.2
Change	-	-16.02%	-34.65%	4.62%	24.28%	-2.31%	-0.79%	-2.89%
P/E	25.9x	83x	18x	19.6x	17.6x	16.3x	15.6x	15x
PBR	1.9x	-	1.2x	1.32x	1.63x	1.58x	1.57x	1.55x
PEG	-	-1.1x	0x	-	0.5x	2.45x	3.74x	3.75x
Capitalization / Revenue	2.17x	1.81x	1.45x	1.51x	1.85x	1.79x	1.73x	1.67x
EV / Revenue	1.93x	1.81x	1.19x	1.2x	1.51x	1.44x	1.38x	1.3x
EV / EBITDA	15.6x	14.1x	7.95x	8.2x	8.97x	8.22x	7.8x	7.27x
EV / EBIT	21.5x	21.7x	11.5x	11.7x	11.9x	10.9x	10.2x	9.47x
EV / FCF	19.2x	-	8.84x	8.48x	16x	13x	12.1x	11.1x
FCF Yield	5.22%	-	11.3%	11.8%	6.25%	7.7%	8.27%	9.02%
Dividend per Share ²	0.1	-	0.11	0.11	0.15	0.1567	0.1667	0.1767
Rate of return	2.97%	-	5.57%	5.1%	5.69%	6.01%	6.4%	6.78%
EPS ²	0.13	0.03	0.11	0.11	0.15	0.16	0.1667	0.1733
Distribution rate	76.9%	-	100%	100%	100%	97.9%	100%	102%
Net sales ¹	246.4	220.8	219.5	226.8	224.2	229.4	237.9	246.4
EBITDA ¹	30.5	28.3	32.8	33.3	37.8	40.3	42.17	43.93
EBIT ¹	22.1	18.4	22.7	23.4	28.5	30.47	32.1	33.7
Net income ¹	20.9	4.8	17.2	16.9	23.2	25.67	26.3	27.47
Net Debt ¹	-60	-	-56.5	-70.1	-76.1	-80.3	-82.93	-92.45
Reference price ²	3.370	2.490	1.976	2.155	2.635	2.605	2.605	2.605
Nbr of stocks (in thousands)	158,493	158,713	157,968	157,990	158,006	158,206	-	-
Announcement Date	2/9/22	2/8/23	2/13/24	2/13/25	2/11/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	20.8x	2.99x	14.68x	3.75%	267B
MONDELEZ INTERNATIONAL, INC.	20.51x	2.4x	14.16x	3.53%	75.38B
DANONE	18.94x	1.93x	10.88x	3.25%	52.62B
ARCHER-DANIELS-MIDLAND COMPANY	18.33x	0.55x	10.51x	2.5%	39.67B
THE HERSHEY COMPANY	21.32x	3.17x	12.9x	3.39%	34.54B
AJINOMOTO CO., INC.	39.6x	3.32x	19.67x	0.9%	33.01B
KRAFT HEINZ	12.13x	1.95x	9.59x	6.31%	30.18B
NESTLÉ INDIA LIMITED	69.61x	10.39x	44.12x	1.09%	28.57B
BUNGE GLOBAL SA	13.3x	0.4x	9.13x	2.51%	22.45B
Average	26.06x	3.01x	16.18x	3.03%	64.87B
Weighted average by Cap.	23.17x	2.89x	15.13x	3.36%