Fodelia
5.5 EUR3,510 investors are following this company
Fodelia is run as a holding company with operations in the food industry. Within the Group, there are a number of subsidiaries, each with a business focus, that offers a range of snacks and ready-made meals. The products are sold through most retailers and wholesalers. The largest operations are in the Nordic market. The head office is located in Pyhäntä.
P/E (24e)
14.23
EV/EBIT (adj.) (24e)
12.31
P/B (24e)
3.07
Dividend yield-% (24e)
1.82 %
Target price
6.50 EUR
Recommendation
Accumulate
Updated
24.4.2024
First North Finland
FODELIA
Daily low / high price
-
Market cap
44.52M EUR
Turnover
-
Volume
-
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tahkola Mikko Kalervo | 26.6 % | 26.6 % |
Ojala Jukka Matti | 12.0 % | 12.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Riikka Wulff | 2024-02-07 | 2,730EUR |
Riikka Wulff | 2024-02-07 | 2,730EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 23.0 | 35.1 | 41.6 | 49.0 | 52.1 | 55.5 | 60.8 | 64.9 |
growth-% | 16.8 % | 52.8 % | 18.6 % | 17.6 % | 6.4 % | 6.5 % | 9.6 % | 6.9 % |
EBITDA | 1.7 | 2.7 | 2.8 | 4.6 | 5.7 | 6.6 | 7.3 | 7.9 |
EBIT (adj.) | 1.0 | 1.8 | 1.4 | 3.0 | 3.9 | 4.6 | 5.2 | 5.6 |
EBIT | 0.8 | 1.5 | 1.1 | 2.5 | 2.4 | 4.2 | 4.8 | 5.2 |
Profit before taxes | 0.7 | 1.1 | 0.0 | 1.7 | 2.1 | 3.9 | 4.6 | 5.2 |
Net income | 0.6 | 0.8 | -0.1 | 1.2 | 1.7 | 3.2 | 3.7 | 4.2 |
EPS (adj.) | 0.11 | 0.15 | 0.04 | 0.20 | 0.39 | 0.44 | 0.51 | 0.57 |
growth-% | -49.0 % | 44.1 % | -72.6 % | 387.7 % | 89.8 % | 14.3 % | 14.4 % | 12.1 % |
Dividend | 0.07 | 0.04 | 0.06 | 0.08 | 0.10 | 0.13 | 0.16 | 0.20 |
Dividend ratio | 79.4 % | 36.9 % | -468.1 % | 53.7 % | 48.0 % | 33.2 % | 35.1 % | 38.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 7.4 % | 7.7 % | 6.8 % | 9.3 % | 10.9 % | 11.9 % | 12.1 % | 12.1 % |
EBIT-% (adj.) | 4.2 % | 5.2 % | 3.4 % | 6.1 % | 7.5 % | 8.4 % | 8.5 % | 8.6 % |
EBIT-% | 3.6 % | 4.3 % | 2.6 % | 5.2 % | 4.7 % | 7.6 % | 7.8 % | 7.9 % |
ROE | 8.0 % | 8.5 % | -0.9 % | 9.1 % | 12.0 % | 20.2 % | 20.3 % | 20.0 % |
ROI | 5.9 % | 7.7 % | 2.9 % | 10.9 % | 12.7 % | 21.2 % | 23.0 % | 24.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.42 | 7.74 | 4.25 | 5.52 | 5.50 | 5.50 | 5.50 | 5.50 |
Shares | 7.1 | 7.3 | 8.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
Market cap | 59.4 | 56.4 | 34.2 | 44.7 | 44.5 | 44.5 | 44.5 | 44.5 |
Enterprise value | 65.7 | 68.0 | 39.9 | 51.0 | 47.9 | 46.3 | 44.5 | 42.4 |
EV/S | 2.9 | 1.9 | 1.0 | 1.0 | 0.9 | 0.8 | 0.7 | 0.7 |
EV/EBITDA | 38.7 | 25.2 | 14.1 | 11.2 | 8.5 | 7.0 | 6.1 | 5.4 |
EV/EBIT (adj.) | 68.3 | 37.5 | 28.1 | 17.2 | 12.3 | 10.0 | 8.6 | 7.6 |
EV/EBIT | 78.4 | 45.6 | 37.6 | 20.2 | 19.6 | 10.9 | 9.4 | 8.2 |
P/E (adj.) | 79.6 | 50.8 | 101.8 | 27.1 | 14.2 | 12.4 | 10.9 | 9.7 |
P/E | 95.5 | 71.4 | - | 37.1 | 26.4 | 14.0 | 12.1 | 10.6 |
P/B | 6.8 | 5.7 | 2.7 | 3.3 | 3.1 | 2.6 | 2.3 | 2.0 |
P/S | 2.6 | 1.6 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 |
Dividend yield | 0.8 % | 0.5 % | 1.4 % | 1.5 % | 1.8 % | 2.4 % | 2.9 % | 3.6 % |
Equity ratio | 42.0 % | 37.5 % | 46.9 % | 50.4 % | 54.4 % | 60.3 % | 65.7 % | 72.0 % |
Gearing ratio | 72.3 % | 117.2 % | 45.5 % | 47.7 % | 23.8 % | 11.2 % | 0.5 % | -9.1 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 12.5 | 12.2 | 12.5 | 49.0 | 13.7 | 13.3 | 12.6 | 12.5 | 52.1 |
EBITDA | 1.0 | 1.5 | 1.1 | 4.6 | 1.4 | 1.4 | 1.6 | 1.3 | 5.7 |
EBIT | 0.5 | 1.0 | 0.5 | 2.5 | 0.8 | -0.2 | 1.1 | 0.7 | 2.4 |
Profit before taxes | 0.4 | 0.9 | 0.1 | 1.7 | 0.7 | -0.3 | 1.0 | 0.6 | 2.1 |
Net income | 0.3 | 0.7 | -0.1 | 1.2 | 0.6 | -0.2 | 0.8 | 0.5 | 1.7 |
ShowingAll content types
Fodelia Oyj: Share Repurchase 17.1.2024
Fodelia Oyj: Share Repurchase 16.1.2024
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