Valuation Raisio plc Nasdaq Helsinki

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2026-08-07 EDT			5-day change	1st Jan Change
2.650 ^EUR	+0.76%		0.00%	+1.92%

08-07	Raisio Names Successor to Outgoing CEO	MT
06-26	SBTi OKs Raisio's Near-term Emission Reduction Targets	MT

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	412.2	-	-
Change	-	-25.44%	-20.49%	8.08%	21.07%	-0.75%	-	-
Enterprise Value (EV) ¹	475.4	399.2	260.9	272.9	339.2	331.9	329.3	319.7
Change	-	-16.02%	-34.65%	4.62%	24.28%	-2.16%	-0.79%	-2.89%
P/E	25.9x	83x	18x	19.6x	17.6x	16.2x	15.6x	15x
PBR	1.9x	-	1.2x	1.32x	1.63x	1.58x	1.57x	1.55x
PEG	-	-1.1x	0x	-	0.5x	2.43x	3.74x	3.75x
Capitalization / Revenue	2.17x	1.81x	1.45x	1.51x	1.85x	1.8x	1.73x	1.67x
EV / Revenue	1.93x	1.81x	1.19x	1.2x	1.51x	1.45x	1.38x	1.3x
EV / EBITDA	15.6x	14.1x	7.95x	8.2x	8.97x	8.24x	7.81x	7.28x
EV / EBIT	21.5x	21.7x	11.5x	11.7x	11.9x	10.9x	10.3x	9.49x
EV / FCF	19.2x	-	8.84x	8.48x	16x	13x	12.1x	11.1x
FCF Yield	5.22%	-	11.3%	11.8%	6.25%	7.68%	8.26%	9.01%
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%	6.04%	6.42%	6.81%
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	2.595	2.595	2.595
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.	21.1x	2.9x	14.32x	3.86%	259B
MONDELEZ INTERNATIONAL, INC.	19.95x	2.5x	14.92x	3.29%	79.91B
DANONE	18.31x	1.87x	10.59x	3.45%	50.74B
ARCHER-DANIELS-MIDLAND COMPANY	14.18x	0.53x	9.56x	2.7%	36.91B
THE HERSHEY COMPANY	22.08x	3.34x	13.48x	3.17%	36.64B
AJINOMOTO CO., INC.	36.68x	3.07x	18.26x	0.97%	31.45B
NESTLÉ INDIA LIMITED	71.4x	10.96x	45.44x	1.07%	31.2B
KRAFT HEINZ	102.04x	1.91x	9.5x	6.33%	30.03B
Average	38.22x	3.38x	17.01x	3.1%	69.43B
Weighted average by Cap.	28.37x	3.03x	15.41x	3.43%