Koskisen
6.5 EUR -1.22 %315 investors are following this company
Koskisen is active in the forest industry. The company specializes in the manufacture and distribution of industrial wood products. The company's product portfolio is broad and mainly includes wood products such as sawn wood, plywood, chipboard, and veneer. The business is run via various business segments and the customers can be found in a number of industries around the global market. The largest presence is found in Finland. The company was founded in 1909 and has its headquarters in Järvelä, Finland.
Read moreP/E (23e)
8.87
EV/EBIT (23e)
5.45
P/B (23e)
1.05
Dividend yield-% (23e)
3.95 %
Target price
6.00 EUR
Recommendation
Reduce
Updated
17.3.2023
NASDAQ Helsinki
KOSKI
Daily low / high price
6.5 / 6.59
EUR
Market cap
149.58M EUR
Turnover
9.87K EUR
Volume
1.5K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Analyst

Eemeli Oikarainen
Analyst

Antti Viljakainen
Analyst
Financial calendar
General meeting
2023-05-11
Annual dividend
2023-05-12
Interim report
2023-08-25
Interim report
2023-11-17
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 264.16 | 219.96 | 311.47 | 317.68 | 277.39 | 277.74 | 284.00 | 291.42 |
growth-% | -1.83 % | -16.73 % | 41.60 % | 2.00 % | -12.68 % | 0.12 % | 2.26 % | 2.61 % |
EBITDA | 11.27 | 11.34 | 62.24 | 66.28 | 32.59 | 27.43 | 28.06 | 28.83 |
EBIT (adj.) | 3.21 | 2.23 | 52.68 | 58.50 | 24.09 | 15.43 | 16.02 | 17.45 |
EBIT | 3.21 | 2.23 | 52.71 | 58.20 | 24.09 | 15.43 | 16.02 | 17.45 |
Profit before taxes | -0.81 | -4.36 | 47.94 | 57.79 | 21.09 | 12.57 | 13.16 | 14.59 |
Net income | -1.04 | -3.28 | 29.24 | 39.78 | 16.87 | 10.05 | 10.53 | 11.67 |
EPS (adj.) | -0.26 | 2.32 | 1.74 | 0.73 | 0.44 | 0.46 | 0.51 | |
growth-% | -24.90 % | -57.91 % | -40.40 % | 4.71 % | 10.88 % | |||
Dividend | 0.00 | 0.00 | 0.00 | 0.43 | 0.26 | 0.22 | 0.41 | 0.46 |
Dividend ratio | 25.14 % | 35.00 % | 50.00 % | 90.00 % | 90.00 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.27 % | 5.16 % | 19.98 % | 20.86 % | 11.75 % | 9.88 % | 9.88 % | 9.89 % |
EBIT-% (adj.) | 1.22 % | 1.02 % | 16.91 % | 18.41 % | 8.68 % | 5.55 % | 5.64 % | 5.99 % |
EBIT-% | 1.22 % | 1.02 % | 16.92 % | 18.32 % | 8.68 % | 5.55 % | 5.64 % | 5.99 % |
ROE | -8.03 % | -39.59 % | 138.81 % | 46.41 % | 12.12 % | 6.95 % | 7.04 % | 7.61 % |
ROI | 3.48 % | 2.21 % | 45.23 % | 35.80 % | 12.73 % | 8.17 % | 8.28 % | 8.84 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.28 | 6.50 | 6.50 | 6.50 | 6.50 | |||
Shares | 12.60 | 12.60 | 23.02 | 23.02 | 23.02 | 23.02 | 23.02 | |
Market cap | 144.57 | 149.63 | 149.63 | 149.63 | 149.63 | |||
Enterprise value | 116.11 | 131.17 | 137.53 | 126.77 | 122.74 | |||
EV/S | - | - | - | 0.37 | 0.47 | 0.50 | 0.45 | 0.42 |
EV/EBITDA | - | - | - | 1.75 | 4.02 | 5.01 | 4.52 | 4.26 |
EV/EBIT (adj.) | - | - | - | 1.98 | 5.45 | 8.91 | 7.91 | 7.03 |
EV/EBIT | - | - | - | 2.00 | 5.45 | 8.91 | 7.91 | 7.03 |
P/E (adj.) | - | - | - | 3.61 | 8.87 | 14.88 | 14.21 | 12.82 |
P/E | - | - | - | 3.63 | 8.87 | 14.88 | 14.21 | 12.82 |
P/B | - | - | - | 1.06 | 1.05 | 1.02 | 0.98 | 0.97 |
P/S | - | - | - | 0.46 | 0.54 | 0.54 | 0.53 | 0.51 |
Dividend yield | 6.92 % | 3.95 % | 3.36 % | 6.33 % | 7.02 % | |||
Equity ratio | 15.87 % | 13.43 % | 29.36 % | 52.52 % | 59.75 % | 60.42 % | 61.05 % | 61.10 % |
Gearing ratio | 264.69 % | 350.41 % | 57.93 % | -20.96 % | -12.94 % | -8.24 % | -15.01 % | -17.41 % |
Quarter data
Q1/22 | Q2/22 | Q3/22 | Q4/22 | 2022 | Q1/23e | Q2/23e | Q3/23e | Q4/23e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 240.13 | 77.55 | 317.68 | 71.93 | 69.02 | 67.91 | 68.53 | ||
EBITDA | 56.44 | 9.84 | 66.28 | 9.96 | 8.41 | 8.06 | 6.16 | ||
EBIT | 50.32 | 7.88 | 58.20 | 7.96 | 6.41 | 6.06 | 3.66 | ||
Profit before taxes | 50.86 | 6.93 | 57.79 | 7.21 | 5.66 | 5.31 | 2.91 | ||
Net income | 34.73 | 5.05 | 39.78 | 5.77 | 4.52 | 4.25 | 2.32 |
Showing All content types