Kemira
17.52 EUR +0.86%10,044 investors are following this company
Kemira is a global chemical company providing chemical solutions for industries that use a lot of water. The company provides solutions for pulp & paper, water treatment, and the energy industry. The products are sold on a global level, where the main business focus is in Europe, the Americas, and Asia-Pacific. The company is headquartered in Helsinki.
P/E (24e)
11.7
EV/EBIT (adj.) (24e)
8.94
P/B (24e)
1.52
Dividend yield-% (24e)
4 %
Target price
19.00 EUR
Recommendation
Accumulate
Updated
11.2.2024
NASDAQ Helsinki
KEMIRA
Daily low / high price
17.36 / 17.59
EUR
Market cap
2.72B EUR
Turnover
2.03M EUR
Volume
116K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
2024-04-26
Interim report
2024-07-17
Interim report
2024-10-25
Half year dividend
2024-10-28
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 21.6 % | 21.6 % |
Solidium Oy | 5.0 % | 5.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Annika Paasikivi | 2023-03-01 | 25,158,600EUR |
Matti Kähkönen | 2022-02-17 | 60,900EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 2,427.1 | 2,674.4 | 3,569.6 | 3,383.7 | 2,821.2 | 2,877.6 | 2,955.4 | 3,035.3 |
growth-% | -8.7 % | 10.2 % | 33.5 % | -5.2 % | -16.6 % | 2.0 % | 2.7 % | 2.7 % |
EBITDA | 413.3 | 373.2 | 558.8 | 539.9 | 499.5 | 492.3 | 515.7 | 532.9 |
EBIT (adj.) | 237.7 | 225.5 | 361.6 | 463.0 | 335.5 | 322.6 | 345.8 | 363.2 |
EBIT | 215.9 | 170.1 | 347.6 | 336.3 | 315.5 | 302.6 | 325.8 | 343.2 |
Profit before taxes | 181.0 | 143.4 | 308.2 | 291.9 | 279.5 | 272.2 | 295.8 | 315.7 |
Net income | 131.3 | 108.0 | 231.7 | 199.0 | 210.0 | 204.3 | 222.7 | 238.3 |
EPS (adj.) | 1.00 | 1.07 | 1.60 | 2.12 | 1.50 | 1.46 | 1.58 | 1.68 |
growth-% | 9.6 % | 6.6 % | 49.9 % | 32.6 % | -29.4 % | -2.5 % | 8.2 % | 6.4 % |
Dividend | 0.58 | 0.58 | 0.62 | 0.68 | 0.70 | 0.72 | 0.72 | 0.74 |
Dividend ratio | 67.6 % | 82.2 % | 41.1 % | 52.5 % | 51.2 % | 54.1 % | 49.7 % | 47.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.0 % | 14.0 % | 15.7 % | 16.0 % | 17.7 % | 17.1 % | 17.4 % | 17.6 % |
EBIT-% (adj.) | 9.8 % | 8.4 % | 10.1 % | 13.7 % | 11.9 % | 11.2 % | 11.7 % | 12.0 % |
EBIT-% | 8.9 % | 6.4 % | 9.7 % | 9.9 % | 11.2 % | 10.5 % | 11.0 % | 11.3 % |
ROE | 10.9 % | 8.6 % | 15.5 % | 11.9 % | 12.2 % | 11.2 % | 11.6 % | 11.7 % |
ROI | 10.0 % | 7.6 % | 13.8 % | 12.6 % | 12.1 % | 11.8 % | 12.8 % | 13.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 12.94 | 13.33 | 14.33 | 16.79 | 17.52 | 17.52 | 17.52 | 17.52 |
Shares | 152.9 | 153.1 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 |
Market cap | 1,978.8 | 2,041.2 | 2,201.4 | 2,579.3 | 2,691.4 | 2,691.4 | 2,691.4 | 2,691.4 |
Enterprise value | 2,732.3 | 2,885.2 | 2,967.7 | 3,109.6 | 2,998.6 | 2,941.9 | 2,862.7 | 2,773.3 |
EV/S | 1.1 | 1.1 | 0.8 | 0.9 | 1.1 | 1.0 | 1.0 | 0.9 |
EV/EBITDA | 6.6 | 7.7 | 5.3 | 5.8 | 6.0 | 6.0 | 5.6 | 5.2 |
EV/EBIT (adj.) | 11.5 | 12.8 | 8.2 | 6.7 | 8.9 | 9.1 | 8.3 | 7.6 |
EV/EBIT | 12.7 | 17.0 | 8.5 | 9.2 | 9.5 | 9.7 | 8.8 | 8.1 |
P/E (adj.) | 12.9 | 12.5 | 9.0 | 7.9 | 11.7 | 12.0 | 11.1 | 10.4 |
P/E | 15.1 | 18.9 | 9.5 | 13.0 | 12.8 | 13.2 | 12.1 | 11.3 |
P/B | 1.7 | 1.5 | 1.3 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 |
P/S | 0.8 | 0.8 | 0.6 | 0.8 | 1.0 | 0.9 | 0.9 | 0.9 |
Dividend yield | 4.5 % | 4.4 % | 4.3 % | 4.1 % | 4.0 % | 4.1 % | 4.1 % | 4.2 % |
Equity ratio | 43.2 % | 42.9 % | 46.2 % | 48.4 % | 53.6 % | 57.5 % | 60.5 % | 61.7 % |
Gearing ratio | 63.0 % | 63.3 % | 45.8 % | 31.8 % | 17.2 % | 13.3 % | 8.6 % | 3.9 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 906.1 | 840.0 | 828.7 | 808.9 | 3,383.7 | 741.2 | 682.3 | 704.6 | 693.1 |
EBITDA | 184.2 | 147.3 | 157.2 | 51.2 | 539.9 | 134.1 | 119.1 | 129.8 | 116.5 |
EBIT | 133.4 | 97.2 | 104.5 | 1.2 | 336.3 | 88.1 | 73.1 | 83.8 | 70.5 |
Profit before taxes | 122.7 | 85.0 | 94.6 | -10.4 | 291.9 | 79.1 | 64.1 | 74.8 | 61.5 |
Net income | 93.0 | 64.6 | 71.7 | -30.3 | 199.0 | 59.7 | 48.0 | 56.3 | 46.0 |
ShowingAll content types
Kemira Oyj: Members of the Board Committees
Kemira Oyj: Decisions of the Annual General Meeting 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