|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.560 EUR | +0.79% |
|
-2.10% | -2.85% |
| 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 |
Company Valuation: Raisio plc
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 | 406.5 | - | - |
| Change | - | -25.44% | -20.49% | 8.08% | 21.07% | -2.12% | - | - |
| Enterprise Value (EV) 1 | 475.4 | 399.2 | 260.9 | 272.9 | 339.2 | 326.2 | 323.6 | 314.1 |
| Change | - | -16.02% | -34.65% | 4.62% | 24.28% | -3.83% | -0.81% | -2.94% |
| P/E | 25.9x | 83x | 18x | 19.6x | 17.6x | 16x | 15.4x | 14.8x |
| PBR | 1.9x | - | 1.2x | 1.32x | 1.63x | 1.56x | 1.55x | 1.52x |
| PEG | - | -1.1x | 0x | - | 0.5x | 2.4x | 3.69x | 3.7x |
| Capitalization / Revenue | 2.17x | 1.81x | 1.45x | 1.51x | 1.85x | 1.77x | 1.71x | 1.65x |
| EV / Revenue | 1.93x | 1.81x | 1.19x | 1.2x | 1.51x | 1.42x | 1.36x | 1.27x |
| EV / EBITDA | 15.6x | 14.1x | 7.95x | 8.2x | 8.97x | 8.09x | 7.67x | 7.15x |
| EV / EBIT | 21.5x | 21.7x | 11.5x | 11.7x | 11.9x | 10.7x | 10.1x | 9.32x |
| EV / FCF | 19.2x | - | 8.84x | 8.48x | 16x | 12.8x | 11.9x | 10.9x |
| FCF Yield | 5.22% | - | 11.3% | 11.8% | 6.25% | 7.82% | 8.41% | 9.17% |
| 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% | 6.12% | 6.51% | 6.9% |
| 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 | 2.560 | 2.560 | 2.560 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.88x | 1.41x | 8x | 6.17% | 458M | |
| 20.48x | 2.85x | 14.07x | 3.95% | 250B | |
| 20.97x | 2.44x | 14.42x | 3.45% | 77.08B | |
| 18.04x | 1.86x | 10.47x | 3.41% | 49.97B | |
| 18.75x | 0.57x | 10.83x | 2.39% | 41.62B | |
| 21.56x | 3.2x | 13.02x | 3.35% | 34.92B | |
| 12.09x | 1.95x | 9.56x | 6.33% | 30.07B | |
| 36.04x | 3.04x | 18.01x | 0.99% | 29.72B | |
| 67.59x | 10.32x | 42.76x | 1.13% | 28.87B | |
| Average | 25.71x | 3.07x | 15.68x | 3.46% | 60.26B | |
| Weighted average by Cap. | 23.15x | 2.90x | 14.96x | 3.49% |
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
- Stock Market
- Stocks
- RAIVV Stock
- Valuation Raisio plc
Select your edition
All financial news and data tailored to specific country editions
