Huhtamäki
38.83 EUR -0.18%11,516 investors are following this company
Huhtamäki is a manufacturing company. The company conducts operations in the packaging industry. The company's packaging is used for food products and includes fiber packaging, cartons, copper and other containers. The products are mainly delivered to customers in the food industry on a global level, mainly in Europe, South America and Asia. The company's head office is located in Espoo, Finland.
P/E (24e)
15.67
EV/EBIT (adj.) (24e)
12.38
P/B (24e)
2.08
Dividend yield-% (24e)
2.83 %
Target price
41.00 EUR
Recommendation
Accumulate
Updated
9.2.2024
NASDAQ Helsinki
HUH1V
Daily low / high price
38.31 / 38.83
EUR
Market cap
4.18B EUR
Turnover
6.16M EUR
Volume
159K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Antti Viljakainen
Head of Research
Latest videos
Financial calendar
General meeting
2024-04-25
Interim report
2024-04-25
Half year dividend
2024-04-26
Interim report
2024-07-25
Half year dividend
2024-09-30
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
The Finnish Cultural Foundation | 10.5 % | 10.5 % |
Varma Mutual Pension Insurance Company | 3.8 % | 3.8 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Charles Héaulmé | 2023-09-15 | 155,000EUR |
Pauline Lindwall | 2023-06-14 | 6,475EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,301.8 | 3,574.9 | 4,479.0 | 4,168.9 | 4,345.0 | 4,590.0 | 4,805.0 | 5,003.0 |
growth-% | -2.9 % | 8.3 % | 25.3 % | -6.9 % | 4.2 % | 5.6 % | 4.7 % | 4.1 % |
EBITDA | 464.5 | 469.7 | 616.5 | 630.0 | 626.5 | 677.5 | 730.9 | 755.6 |
EBIT (adj.) | 302.1 | 315.3 | 395.1 | 392.6 | 429.5 | 477.0 | 512.0 | 533.0 |
EBIT | 265.3 | 296.0 | 405.3 | 380.9 | 383.5 | 446.0 | 496.0 | 527.0 |
Profit before taxes | 237.1 | 263.0 | 352.1 | 311.9 | 318.0 | 384.7 | 436.5 | 475.0 |
Net income | 176.7 | 199.0 | 276.2 | 206.2 | 224.5 | 273.5 | 310.4 | 339.3 |
EPS (adj.) | 1.94 | 2.07 | 2.49 | 2.32 | 2.48 | 2.84 | 3.08 | 3.29 |
growth-% | 2.8 % | 6.6 % | 20.1 % | -6.8 % | 6.8 % | 14.6 % | 8.6 % | 6.6 % |
Dividend | 0.92 | 0.94 | 1.00 | 1.05 | 1.10 | 1.15 | 1.20 | 1.25 |
Dividend ratio | 54.3 % | 49.3 % | 37.8 % | 53.2 % | 51.2 % | 44.0 % | 40.4 % | 38.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.1 % | 13.1 % | 13.8 % | 15.1 % | 14.4 % | 14.8 % | 15.2 % | 15.1 % |
EBIT-% (adj.) | 9.1 % | 8.8 % | 8.8 % | 9.4 % | 9.9 % | 10.4 % | 10.7 % | 10.7 % |
EBIT-% | 8.0 % | 8.3 % | 9.0 % | 9.1 % | 8.8 % | 9.7 % | 10.3 % | 10.5 % |
ROE | 13.4 % | 14.2 % | 16.4 % | 11.2 % | 11.8 % | 13.5 % | 14.1 % | 14.1 % |
ROI | 10.4 % | 10.1 % | 11.6 % | 10.4 % | 10.9 % | 12.5 % | 13.7 % | 14.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 42.26 | 38.89 | 32.00 | 36.73 | 38.83 | 38.83 | 38.83 | 38.83 |
Shares | 104.4 | 104.4 | 104.4 | 104.5 | 104.5 | 104.5 | 104.5 | 104.5 |
Market cap | 4,409.8 | 4,058.2 | 3,339.7 | 3,838.2 | 4,059.2 | 4,059.2 | 4,059.2 | 4,059.2 |
Enterprise value | 5,287.3 | 5,582.3 | 4,826.2 | 5,144.0 | 5,316.4 | 5,275.0 | 5,086.4 | 4,882.7 |
EV/S | 1.6 | 1.6 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 |
EV/EBITDA | 11.4 | 11.9 | 7.8 | 8.2 | 8.5 | 7.8 | 7.0 | 6.5 |
EV/EBIT (adj.) | 17.5 | 17.7 | 12.2 | 13.1 | 12.4 | 11.1 | 9.9 | 9.2 |
EV/EBIT | 19.9 | 18.9 | 11.9 | 13.5 | 13.9 | 11.8 | 10.3 | 9.3 |
P/E (adj.) | 21.7 | 18.8 | 12.9 | 15.8 | 15.7 | 13.7 | 12.6 | 11.8 |
P/E | 25.0 | 20.4 | 12.1 | 18.6 | 18.1 | 14.8 | 13.1 | 12.0 |
P/B | 3.4 | 2.7 | 1.8 | 2.1 | 2.1 | 1.9 | 1.8 | 1.6 |
P/S | 1.3 | 1.1 | 0.7 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 |
Dividend yield | 2.2 % | 2.4 % | 3.1 % | 2.9 % | 2.8 % | 3.0 % | 3.1 % | 3.2 % |
Equity ratio | 37.9 % | 35.2 % | 39.9 % | 41.3 % | 43.0 % | 45.1 % | 48.4 % | 52.2 % |
Gearing ratio | 64.3 % | 95.4 % | 77.3 % | 67.8 % | 61.9 % | 55.5 % | 43.2 % | 31.8 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,047.2 | 1,051.7 | 1,037.2 | 1,032.8 | 4,168.9 | 1,037.0 | 1,101.0 | 1,087.0 | 1,120.0 |
EBITDA | 138.1 | 137.9 | 146.2 | 207.8 | 630.0 | 146.5 | 158.0 | 159.0 | 163.0 |
EBIT | 87.4 | 54.7 | 92.8 | 146.0 | 380.9 | 86.5 | 97.0 | 98.0 | 102.0 |
Profit before taxes | 68.4 | 39.4 | 75.8 | 128.3 | 311.9 | 69.5 | 80.5 | 82.0 | 86.0 |
Net income | 49.6 | 25.2 | 44.3 | 87.1 | 206.2 | 49.6 | 56.2 | 57.7 | 61.0 |
ShowingAll content types
Huhtamäki Oyj - Managers' Transactions (Pauni)
Huhtamäki Oyj - Managers' Transactions (Thom)
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