Anora Group
4.92 EUR +1.13%5,422 investors are following this company
Anora Group is a producer of alcoholic beverages. The product portfolio consists of wine and spirits marketed under various brands. The largest operations are found in the Nordics and the Baltics, and the company's products are exported to retailers in Europe and North America. The company was created through a merger of Altia and Arcus in 2021 and has its headquarters in Helsinki.
P/E (24e)
11.22
EV/EBIT (adj.) (24e)
8.17
P/B (24e)
0.79
Dividend yield-% (24e)
5.08 %
Target price
5.50 EUR
Recommendation
Accumulate
Updated
7.4.2024
NASDAQ Helsinki
ANORA
Daily low / high price
4.83 / 4.935
EUR
Market cap
332.36M EUR
Turnover
43.12K EUR
Volume
8.8K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Rauli Juva
Analyst
Latest videos
Financial calendar
Interim report
2024-05-07
Interim report
2024-08-20
Interim report
2024-11-07
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 19.4 % | 19.4 % |
Varma Mutual Pension Insurance Company | 3.0 % | 3.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kirsten ægidius | 2023-11-17 | 15,719EUR |
Annareetta Lumme-timonen | 2023-11-16 | 1,692EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 342.4 | 665.0 | 702.7 | 727.6 | 724.0 | 743.6 | 758.4 | 773.6 |
growth-% | -4.8 % | 94.2 % | 5.7 % | 3.6 % | -0.5 % | 2.7 % | 2.0 % | 2.0 % |
EBITDA | 40.3 | 95.2 | 67.9 | 68.6 | 81.0 | 86.6 | 90.5 | 92.3 |
EBIT (adj.) | 35.0 | 69.8 | 42.9 | 35.9 | 53.8 | 59.0 | 63.4 | 65.5 |
EBIT | 22.9 | 64.0 | 34.7 | -30.2 | 53.8 | 59.0 | 63.4 | 65.5 |
Profit before taxes | 21.3 | 54.5 | 23.4 | -52.7 | 37.3 | 45.0 | 53.4 | 58.3 |
Net income | 17.8 | 42.7 | 17.9 | -39.0 | 29.6 | 35.5 | 42.1 | 46.0 |
EPS (adj.) | 0.83 | 1.04 | 0.39 | 0.21 | 0.44 | 0.52 | 0.62 | 0.68 |
growth-% | 48.7 % | 26.0 % | -62.8 % | -46.8 % | 113.2 % | 19.6 % | 18.7 % | 9.3 % |
Dividend | 0.75 | 0.45 | 0.22 | 0.22 | 0.25 | 0.30 | 0.40 | 0.48 |
Dividend ratio | 152.7 % | 71.2 % | 82.9 % | -38.2 % | 57.0 % | 57.2 % | 64.3 % | 70.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.8 % | 14.3 % | 9.7 % | 9.4 % | 11.2 % | 11.6 % | 11.9 % | 11.9 % |
EBIT-% (adj.) | 10.2 % | 10.5 % | 6.1 % | 4.9 % | 7.4 % | 7.9 % | 8.4 % | 8.5 % |
EBIT-% | 6.7 % | 9.6 % | 4.9 % | -4.2 % | 7.4 % | 7.9 % | 8.4 % | 8.5 % |
ROE | 11.5 % | 12.9 % | 3.6 % | -8.8 % | 7.1 % | 8.2 % | 9.3 % | 9.7 % |
ROI | 9.2 % | 12.1 % | 4.9 % | -3.1 % | 8.0 % | 8.6 % | 9.6 % | 10.3 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.98 | 10.86 | 7.36 | 4.36 | 4.92 | 4.92 | 4.92 | 4.92 |
Shares | 36.1 | 67.6 | 67.6 | 67.6 | 67.6 | 67.6 | 67.6 | 67.6 |
Market cap | 360.7 | 733.6 | 497.5 | 294.7 | 332.6 | 332.6 | 332.6 | 332.6 |
Enterprise value | 356.9 | 859.7 | 777.3 | 413.2 | 439.7 | 404.2 | 381.5 | 362.2 |
EV/S | 1.0 | 1.3 | 1.1 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 |
EV/EBITDA | 8.9 | 9.0 | 11.4 | 6.0 | 5.4 | 4.7 | 4.2 | 3.9 |
EV/EBIT (adj.) | 10.2 | 12.3 | 18.1 | 11.5 | 8.2 | 6.9 | 6.0 | 5.5 |
EV/EBIT | 15.6 | 13.4 | 22.4 | - | 8.2 | 6.9 | 6.0 | 5.5 |
P/E (adj.) | 12.1 | 10.4 | 19.0 | 21.2 | 11.2 | 9.4 | 7.9 | 7.2 |
P/E | 20.3 | 11.9 | 27.7 | - | 11.2 | 9.4 | 7.9 | 7.2 |
P/B | 2.3 | 1.4 | 1.0 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 |
P/S | 1.1 | 1.1 | 0.7 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 |
Dividend yield | 7.5 % | 4.1 % | 3.0 % | 5.1 % | 5.1 % | 6.1 % | 8.1 % | 9.7 % |
Equity ratio | 34.3 % | 41.2 % | 37.0 % | 36.0 % | 37.2 % | 37.4 % | 41.8 % | 42.5 % |
Gearing ratio | -2.4 % | 24.8 % | 62.5 % | 33.8 % | 25.3 % | 16.2 % | 10.5 % | 6.1 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 159.5 | 182.7 | 173.1 | 212.3 | 727.6 | 156.0 | 178.0 | 175.0 | 215.0 |
EBITDA | 6.9 | 9.9 | 28.9 | 23.0 | 68.6 | 10.0 | 16.5 | 21.5 | 33.0 |
EBIT | -1.7 | 1.7 | 20.5 | -50.6 | -30.2 | 3.2 | 9.7 | 14.7 | 26.2 |
Profit before taxes | -5.9 | -4.7 | 14.4 | -56.5 | -52.7 | -1.0 | 5.2 | 10.7 | 22.4 |
Net income | -5.6 | -4.2 | 14.0 | -43.1 | -39.0 | -0.8 | 4.2 | 8.5 | 17.8 |
ShowingAll content types
Decisions taken by Anora's Annual General Meeting 2024 and Anora's Board of Directors
Anora: Valuation corrected, outlook still good
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools