|
Market Closed -
Nasdaq Helsinki
11:29:31 2026-09-30 EDT
|
After hours 11:57:45 | |||
| 2.275 EUR | +0.22% |
|
2.275 | 0.00% |
| 09-17 | Inderes downgrades Raisio to reduce (increase), target price €2.50 | FW |
| 09-15 | Raisio CFO to Step Down; Acting Successor Named | MT |
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 | 359.8 | - | - |
| Change | - | -25.44% | -20.49% | 8.08% | 21.07% | -13.37% | - | - |
| Enterprise Value (EV) 1 | 475.4 | 399.2 | 260.9 | 272.9 | 339.2 | 276 | 269.1 | 263.1 |
| Change | - | -16.02% | -34.65% | 4.62% | 24.28% | -18.62% | -2.52% | -2.23% |
| P/E | 25.9x | 83x | 18x | 19.6x | 17.6x | 15.7x | 13.8x | 13x |
| PBR | 1.9x | - | 1.2x | 1.32x | 1.63x | 1.39x | 1.38x | 1.37x |
| PEG | - | -1.1x | 0x | - | 0.5x | -4.71x | 1x | 2.15x |
| Capitalization / Revenue | 2.17x | 1.81x | 1.45x | 1.51x | 1.85x | 1.57x | 1.51x | 1.45x |
| EV / Revenue | 1.93x | 1.81x | 1.19x | 1.2x | 1.51x | 1.2x | 1.13x | 1.06x |
| EV / EBITDA | 15.6x | 14.1x | 7.95x | 8.2x | 8.97x | 6.7x | 6.07x | 5.73x |
| EV / EBIT | 21.5x | 21.7x | 11.5x | 11.7x | 11.9x | 9.62x | 8.57x | 7.79x |
| EV / FCF | 19.2x | - | 8.84x | 8.48x | 16x | 11x | 9.52x | 8.89x |
| FCF Yield | 5.22% | - | 11.3% | 11.8% | 6.25% | 9.06% | 10.5% | 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% | 6.75% | 7.2% | 7.71% |
| EPS 2 | 0.13 | 0.03 | 0.11 | 0.11 | 0.15 | 0.145 | 0.165 | 0.175 |
| Distribution rate | 76.9% | - | 100% | 100% | 100% | 106% | 99% | 100% |
| Net sales 1 | 246.4 | 220.8 | 219.5 | 226.8 | 224.2 | 229.1 | 237.5 | 247.5 |
| EBITDA 1 | 30.5 | 28.3 | 32.8 | 33.3 | 37.8 | 41.2 | 44.3 | 45.9 |
| EBIT 1 | 22.1 | 18.4 | 22.7 | 23.4 | 28.5 | 28.7 | 31.4 | 33.75 |
| Net income 1 | 20.9 | 4.8 | 17.2 | 16.9 | 23.2 | 22.95 | 26.25 | 27.55 |
| Net Debt 1 | -60 | - | -56.5 | -70.1 | -76.1 | -83.75 | -90.7 | -96.7 |
| Reference price 2 | 3.370 | 2.490 | 1.976 | 2.155 | 2.635 | 2.270 | 2.270 | 2.270 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.66x | 1.2x | 6.7x | 6.75% | 408M | |
| 20.05x | 2.75x | 13.71x | 4.12% | 235B | |
| 18.46x | 2.4x | 14.31x | 3.47% | 75.71B | |
| 15.62x | 1.66x | 9.43x | 4% | 42.83B | |
| 14.7x | 0.53x | 9.46x | 2.63% | 38.27B | |
| 19.54x | 2.99x | 12.15x | 3.58% | 32.43B | |
| 34.08x | 2.96x | 17.22x | 1.09% | 30.14B | |
| 24.87x | 5.2x | 16.58x | 3.37% | 28.2B | |
| -8.26x | 1.82x | 9.06x | 6.84% | 27.81B | |
| Average | 17.19x | 2.39x | 12.07x | 3.98% | 56.75B | |
| Weighted average by Cap. | 18.56x | 2.55x | 13.13x | 3.8% |
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
