Atria
9.56 EUR -1.44%5,324 investors are following this company
Atria is a food group. The group includes a number of companies, the more well-known of which include Sibylla, Lithells, and Ridderheims. The subsidiaries' operations include the production of liver pate, meat and chicken products, and various finished products. Operations are conducted worldwide but mainly concentrated in the Nordic countries, the Baltics, and Russia. The company was founded in 1903 and is headquartered in Seinäjoki.
P/E (24e)
10.14
EV/EBIT (adj.) (24e)
10.67
P/B (24e)
0.68
Dividend yield-% (24e)
6.8 %
Target price
10.50 EUR
Recommendation
Reduce
Updated
23.4.2024
NASDAQ Helsinki
ATRAV
Daily low / high price
9.48 / 9.68
EUR
Market cap
270.24M EUR
Turnover
44.95K EUR
Volume
4.7K
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Itikka Osuuskunta | 29.9 % | 47.4 % |
Lihakunta | 27.8 % | 39.7 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,504.1 | 1,540.2 | 1,696.8 | 1,752.7 | 1,758.7 | 1,803.5 | 1,842.6 | 1,888.7 |
growth-% | 3.6 % | 2.4 % | 10.2 % | 3.3 % | 0.3 % | 2.5 % | 2.2 % | 2.5 % |
EBITDA | 97.2 | 63.4 | 103.9 | 100.4 | 111.1 | 121.2 | 122.4 | 127.2 |
EBIT (adj.) | 40.5 | 49.1 | 49.0 | 49.7 | 50.1 | 58.2 | 59.4 | 63.9 |
EBIT | 40.5 | 6.3 | 0.1 | 0.5 | 50.1 | 58.2 | 59.4 | 63.9 |
Profit before taxes | 37.2 | 4.8 | 1.6 | -11.0 | 38.9 | 49.0 | 52.2 | 56.6 |
Net income | 22.8 | -7.0 | -5.4 | -19.6 | 26.7 | 34.4 | 36.8 | 40.3 |
EPS (adj.) | 0.81 | 0.96 | 1.19 | 0.70 | 0.94 | 1.22 | 1.30 | 1.43 |
growth-% | 51.0 % | 19.5 % | 23.8 % | -41.4 % | 34.9 % | 29.2 % | 7.0 % | 9.4 % |
Dividend | 0.50 | 0.63 | 0.70 | 0.60 | 0.65 | 0.70 | 0.75 | 0.80 |
Dividend ratio | 62.0 % | -254.4 % | -366.4 % | -86.5 % | 68.9 % | 57.5 % | 57.5 % | 56.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 6.5 % | 4.1 % | 6.1 % | 5.7 % | 6.3 % | 6.7 % | 6.6 % | 6.7 % |
EBIT-% (adj.) | 2.7 % | 3.2 % | 2.9 % | 2.8 % | 2.9 % | 3.2 % | 3.2 % | 3.4 % |
EBIT-% | 2.7 % | 0.4 % | 0.0 % | 0.0 % | 2.9 % | 3.2 % | 3.2 % | 3.4 % |
ROE | 5.4 % | -1.6 % | -1.2 % | -4.7 % | 6.8 % | 8.5 % | 8.7 % | 9.1 % |
ROI | 6.3 % | 1.5 % | 0.7 % | 0.4 % | 7.4 % | 8.4 % | 8.5 % | 9.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.85 | 11.52 | 9.27 | 10.46 | 9.56 | 9.56 | 9.56 | 9.56 |
Shares | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 |
Market cap | 278.4 | 325.6 | 262.0 | 295.7 | 270.2 | 270.2 | 270.2 | 270.2 |
Enterprise value | 455.7 | 464.0 | 482.5 | 555.6 | 535.3 | 524.2 | 512.6 | 499.7 |
EV/S | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
EV/EBITDA | 4.7 | 7.3 | 4.6 | 5.5 | 4.8 | 4.3 | 4.2 | 3.9 |
EV/EBIT (adj.) | 11.3 | 9.4 | 9.8 | 11.2 | 10.7 | 9.0 | 8.6 | 7.8 |
EV/EBIT | 11.3 | 73.6 | 4,824.6 | 1,111.3 | 10.7 | 9.0 | 8.6 | 7.8 |
P/E (adj.) | 12.2 | 12.0 | 7.8 | 15.0 | 10.1 | 7.8 | 7.3 | 6.7 |
P/E | 12.2 | - | - | - | 10.1 | 7.8 | 7.3 | 6.7 |
P/B | 0.7 | 0.7 | 0.6 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 |
P/S | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Dividend yield | 5.1 % | 5.5 % | 7.6 % | 5.7 % | 6.8 % | 7.3 % | 7.9 % | 8.4 % |
Equity ratio | 46.7 % | 48.6 % | 44.7 % | 41.6 % | 42.0 % | 43.2 % | 44.4 % | 45.8 % |
Gearing ratio | 43.6 % | 32.6 % | 50.5 % | 66.7 % | 66.3 % | 61.3 % | 56.5 % | 51.5 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 457.2 | 429.5 | 438.0 | 1,752.7 | 416.8 | 447.5 | 440.4 | 454.1 | 1,758.7 |
EBITDA | 23.2 | 34.3 | 19.1 | 100.4 | 23.0 | 26.7 | 34.0 | 27.4 | 111.1 |
EBIT | 10.0 | 19.3 | -39.7 | 0.5 | 8.0 | 11.2 | 18.5 | 12.4 | 50.1 |
Profit before taxes | 6.7 | 16.9 | -43.5 | -11.0 | 3.9 | 8.5 | 15.8 | 10.7 | 38.9 |
Net income | 3.8 | 13.1 | -42.9 | -19.6 | 2.8 | 6.2 | 12.1 | 5.5 | 26.7 |
ShowingAll content types
Atria Oyj, Q1, 2024
Atria Oyj: Interim report of Atria Plc, 1 January - 31 March 2024
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