Kemira

16,3EUR +1,12 %
9 638 investerare följer bolaget.

Kemira är ett kemibolag. Bolagets produkter används i vattenintensiva industrier för att hantera vatten-, energi- och råvaror. Den största andelen kunder finns inom massa- och pappersindustrin samt oljeindustrin. Produkterna säljs på global nivå, med störst verksamhet inom regionerna Europa, Afrika och Nordamerika. Bolaget har sitt huvudkontor i Helsingfors.

P/E (23e)
10,15
EV/EBIT (23e)
8,91
P/B (23e)
1,39
Direktavkastnings- % (23e)
3,93 %
Riktkurs
16.00 EUR
Rekommendation
Minska
Uppdaterad
11.2.2023
NASDAQ Helsinki
KEMIRA
Dagens lägsta / högsta pris
16,12 / 16,32 EUR
Börsvärde
2,53 md EUR
Omsättning
1,71 mn EUR
Volym
105 tn
Risk och rekommendation
HögRiskLåg
SäljRekommendationKöp

Analyst

Finansiell kalender

Delårsrapport
2023-04-25
Delårsrapport
2023-07-18
Delårsrapport
2023-10-24
Halvårsdividend
2023-10-25

Income statement

20192020202120222023e2024e2025e2026e
Revenue2 658,802 427,102 674,403 569,603 663,733 183,623 244,333 341,66
growth-%2,55 %−8,71 %10,19 %33,47 %2,64 %−13,10 %1,91 %3,00 %
EBITDA382,20413,30373,20558,80569,77488,75493,57491,36
EBIT (adj.)223,90237,70225,50361,60377,77295,23300,66299,30
EBIT194,30215,90170,10347,60357,77275,23280,66279,30
Profit before taxes154,60181,00143,40308,20297,77236,67252,02254,20
Net income110,10131,30108,02231,70226,26176,33188,15189,82
EPS (adj.)0,911,001,071,601,611,281,361,37
growth-%21,90 %9,59 %6,60 %50,13 %0,23 %−20,27 %6,02 %0,80 %
Dividend0,560,580,580,620,640,640,640,64
Dividend ratio77,78 %67,55 %82,22 %41,04 %43,38 %55,66 %52,16 %51,70 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%14,37 %17,03 %13,95 %15,65 %15,55 %15,35 %15,21 %14,70 %
EBIT-% (adj.)8,42 %9,79 %8,43 %10,13 %10,31 %9,27 %9,27 %8,96 %
EBIT-%7,31 %8,90 %6,36 %9,74 %9,77 %8,65 %8,65 %8,36 %
ROE9,15 %10,90 %8,57 %15,45 %13,04 %9,58 %9,78 %9,42 %
ROI9,16 %10,09 %7,70 %13,85 %13,14 %10,23 %10,65 %10,59 %

Valuation

20192020202120222023e2024e2025e2026e
Share price (EUR)13,2612,9413,3314,3316,3016,3016,3016,30
Shares152,92152,92153,13153,35153,35153,35153,35153,35
Market cap2 027,771 978,842 041,182 197,532 499,642 499,642 499,642 499,64
Enterprise value2 833,822 732,322 885,192 963,863 189,373 040,022 936,052 852,32
EV/S1,071,131,080,830,870,950,900,85
EV/EBITDA7,416,617,735,305,606,225,955,80
EV/EBIT (adj.)12,6611,4912,798,208,4410,309,779,53
EV/EBIT14,5812,6616,968,538,9111,0510,4610,21
P/E (adj.)14,5212,9312,498,9410,1512,7312,0111,91
P/E18,4215,0718,909,4811,0514,1813,2913,17
P/B1,671,661,541,321,391,331,271,21
P/S0,760,820,760,620,680,790,770,75
Dividend yield4,22 %4,48 %4,35 %4,33 %3,93 %3,93 %3,93 %3,93 %
Equity ratio42,67 %43,21 %42,85 %46,22 %48,75 %53,61 %55,88 %57,92 %
Gearing ratio65,92 %62,99 %63,29 %45,78 %37,99 %28,53 %22,00 %16,99 %

Quarter data

Q1/22Q2/22Q3/22Q4/222022Q1/23eQ2/23eQ3/23eQ4/23e
Revenue768,00861,40971,90968,303 569,60942,14952,74896,44872,41
EBITDA113,50123,30137,20184,80558,80164,95153,07134,88116,86
EBIT62,2069,1084,50131,80347,60111,95100,0781,8863,86
Profit before taxes54,3060,3077,10116,50308,2096,9585,0766,8848,86
Net income40,5545,0557,8088,30231,7074,1264,8650,6736,61
Publisher
Video

Kemira Q4’22 – Friday, Feb. 10 at 10:30 am EET

Follow Kemira's Q4’22 info on Friday, February 10 at 10:30 am EET on inderesTV.

2023-02-10
Publisher
Video

Kemira Q3’22 – Tuesday, Oct. 25 at 10:30 EEST

Follow Kemira's Q3’22 info on Tuesday, October 25 at 10:30 am EEST on inderesTV.

2022-10-25
Publisher
Video

Kemira CMD 2022 – Tuesday, Sep. 13 at 11:00 EEST

Follow Kemira’s Capital Markets Day event on Tuesday, September 13 at 11:00 am EEST on inderesTV.

2022-09-13
Publisher
Video

Kemira Q2’22 – Friday, Jul. 15 at 10:30 EEST

Follow Kemira's Q2’22 info on Friday, July 15 at 10:30 am EEST on inderesTV.

2022-07-15
Publisher
Video

Kemira Q1’22 – Wednesday, Apr. 27 at 10:30 EEST

Follow Kemira's Q1’22 info on Wednesday, April 27 at 10:30 EEST on inderesTV.

2022-04-27
Publisher
Video

Kemira's Financial Statements Bulletin 2021 - 11.2. at 10:30 EET

Follow Kemira's Financial Statements Bulletin 2021. Live will start Friday 11.2.2022 at 10:30 EET.

2022-02-11
Publisher
Video

Kemira Interim Report Webcast October 24, at 10.30 EET

Thank you for joining us. The live broadcast will begin October 24, at 10.30 EET. See you then! To participate in the teleconference, please use following access numbers: FI: +358 9 8171 0310 UK: +44 3333 000 804 SE: +46 8566 42651 US: +1 6319 131 422...

2018-10-24