|
Market Closed -
Nasdaq Helsinki
12:00:00 2026-10-23 EDT
|
After hours 13:45:56 | |||
| 2.275 EUR | 0.00% |
|
2.278 | +0.13% |
| 10-07 | Raisio plc Appoints Hanne Peltola as Head of Talent and Performance, Effective 5 October 2026 | CI |
| 09-17 | Inderes downgrades Raisio to reduce (increase), target price €2.50 | FW |
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 | 360.1 | - | - |
| Change | - | -25.44% | -20.49% | 8.08% | 21.07% | -13.29% | - | - |
| Enterprise Value (EV) 1 | 475.4 | 399.2 | 260.9 | 272.9 | 339.2 | 277.9 | 270.9 | 264.4 |
| Change | - | -16.02% | -34.65% | 4.62% | 24.28% | -18.08% | -2.5% | -2.4% |
| P/E | 25.9x | 83x | 18x | 19.6x | 17.6x | 17.5x | 13.8x | 13x |
| PBR | 1.9x | - | 1.2x | 1.32x | 1.63x | 1.4x | 1.39x | 1.39x |
| PEG | - | -1.1x | 0x | - | 0.5x | -1.3x | 0.5x | 2.15x |
| Capitalization / Revenue | 2.17x | 1.81x | 1.45x | 1.51x | 1.85x | 1.57x | 1.52x | 1.46x |
| EV / Revenue | 1.93x | 1.81x | 1.19x | 1.2x | 1.51x | 1.21x | 1.14x | 1.07x |
| EV / EBITDA | 15.6x | 14.1x | 7.95x | 8.2x | 8.97x | 7.09x | 6.19x | 5.82x |
| EV / EBIT | 21.5x | 21.7x | 11.5x | 11.7x | 11.9x | 9.81x | 8.72x | 7.9x |
| EV / FCF | 19.2x | - | 8.84x | 8.48x | 16x | 11.6x | 9.58x | 8.83x |
| FCF Yield | 5.22% | - | 11.3% | 11.8% | 6.25% | 8.64% | 10.4% | 11.3% |
| Dividend per Share 2 | 0.1 | - | 0.11 | 0.11 | 0.15 | 0.1533 | 0.1633 | 0.175 |
| Rate of return | 2.97% | - | 5.57% | 5.1% | 5.69% | 6.74% | 7.18% | 7.69% |
| EPS 2 | 0.13 | 0.03 | 0.11 | 0.11 | 0.15 | 0.13 | 0.165 | 0.175 |
| Distribution rate | 76.9% | - | 100% | 100% | 100% | 118% | 99% | 100% |
| Net sales 1 | 246.4 | 220.8 | 219.5 | 226.8 | 224.2 | 228.9 | 237.3 | 247.1 |
| EBITDA 1 | 30.5 | 28.3 | 32.8 | 33.3 | 37.8 | 39.2 | 43.8 | 45.4 |
| EBIT 1 | 22.1 | 18.4 | 22.7 | 23.4 | 28.5 | 28.33 | 31.07 | 33.45 |
| Net income 1 | 20.9 | 4.8 | 17.2 | 16.9 | 23.2 | 21.1 | 25.85 | 27.25 |
| Net Debt 1 | -60 | - | -56.5 | -70.1 | -76.1 | -82.25 | -89.2 | -95.7 |
| Reference price 2 | 3.370 | 2.490 | 1.976 | 2.155 | 2.635 | 2.275 | 2.275 | 2.275 |
| Nbr of stocks (in thousands) | 158,493 | 158,713 | 157,968 | 157,990 | 158,006 | 158,228 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.5x | 1.21x | 7.09x | 6.74% | 403M | |
| 22.13x | 2.97x | 14.73x | 3.72% | 264B | |
| 20.28x | 2.5x | 14.91x | 3.15% | 80.08B | |
| 16.76x | 1.73x | 9.86x | 3.75% | 44.96B | |
| 14.77x | 0.53x | 9.48x | 2.61% | 38.48B | |
| 21.26x | 3.23x | 13.13x | 3.29% | 35.29B | |
| 34.54x | 2.99x | 17.44x | 1.07% | 30.64B | |
| 25.26x | 5.23x | 16.66x | 3.32% | 28.78B | |
| -8.84x | 1.9x | 9.47x | 6.39% | 29.75B | |
| 17.32x | 1.67x | 11.78x | 4.92% | 26.34B | |
| Average | 18.10x | 2.40x | 12.45x | 3.9% | 57.83B | |
| Weighted average by Cap. | 19.91x | 2.66x | 13.76x | 3.58% |
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
