|
Market Closed -
Other stock markets
|
Pre-market 02:22:35 | |||
| 2.600 EUR | +0.19% |
|
2.600 | 0.00% |
| 08-07 | Raisio Names Successor to Outgoing CEO | MT |
| 08-07 | Raisio plc Appoints Elli Siltala as Chief Executive Officer, Effective September 1, 2026 | 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 | 411.6 | - | - |
| Change | - | -25.44% | -20.49% | 8.08% | 21.07% | -0.88% | - | - |
| Enterprise Value (EV) 1 | 475.4 | 399.2 | 260.9 | 272.9 | 339.2 | 331.3 | 328.7 | 319.2 |
| Change | - | -16.02% | -34.65% | 4.62% | 24.28% | -2.32% | -0.79% | -2.9% |
| 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% | 6.03% | 6.41% | 6.8% |
| 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 | 2.600 | 2.600 | 2.600 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.25x | 1.44x | 8.22x | 6.03% | 475M | |
| 20.83x | 2.87x | 14.29x | 3.91% | 254B | |
| 19.69x | 2.48x | 14.76x | 3.33% | 78.85B | |
| 18.06x | 1.85x | 10.47x | 3.5% | 49.96B | |
| 14.9x | 0.55x | 9.96x | 2.57% | 38.78B | |
| 22.03x | 3.33x | 13.49x | 3.17% | 36.56B | |
| 36.88x | 3.13x | 18.28x | 0.97% | 31.6B | |
| 69.08x | 10.6x | 43.95x | 1.1% | 30.12B | |
| 99.34x | 1.88x | 9.34x | 6.5% | 29.23B | |
| Average | 35.23x | 3.13x | 15.86x | 3.45% | 61.08B | |
| Weighted average by Cap. | 27.81x | 2.97x | 15.24x | 3.46% |
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
