Neste
17.195 EUR +2.08%23,273 investors are following this company
Neste produces transport fuel and renewable fuels. Today, the largest operations and extraction are held in the Nordic market, where the company is active in the entire value chain, from extraction to delivery to port depots. In addition, the opportunity is given for direct sales where customers can pick up fuel at selected stations. The largest market is in the Nordic region, and the company is headquartered in Espoo, Finland.
P/E (adj.) (24e)
58.32
EV/EBIT (adj.) (24e)
45.77
P/B (24e)
1.75
Dividend yield-% (24e)
-
Target price
19.00 EUR
Recommendation
Accumulate
Updated
11.9.2024
NASDAQ Helsinki
NESTE
Daily low / high price
16.755 / 17.335
EUR
Market cap
13.23B EUR
Turnover
19.45M EUR
Volume
1.1M
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
2024-10-24
Annual report
2025-02-13
General meeting
2025-03-25
Interim report
2025-04-29
Interim report
2025-07-24
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 11,752.0 | 15,148.0 | 25,707.4 | 22,925.9 | 20,411.3 | 23,833.2 | 26,464.6 | 27,223.0 |
growth-% | -25.8 % | 28.9 % | 69.7 % | -10.8 % | -11.0 % | 16.8 % | 11.0 % | 2.9 % |
EBITDA | 1,508.1 | 2,607.0 | 3,047.3 | 2,547.5 | 1,101.5 | 2,107.4 | 2,923.4 | 3,141.5 |
EBIT (adj.) | 1,416.1 | 1,342.0 | 2,898.0 | 2,591.5 | 370.2 | 1,108.4 | 1,910.0 | 2,096.7 |
EBIT | 828.1 | 2,023.0 | 2,409.0 | 1,681.5 | 140.2 | 1,108.4 | 1,910.0 | 2,096.7 |
Profit before taxes | 786.8 | 1,962.0 | 2,278.0 | 1,595.5 | 18.9 | 974.4 | 1,793.5 | 1,993.9 |
Net income | 712.4 | 1,771.4 | 1,887.0 | 1,432.5 | 16.5 | 826.3 | 1,522.5 | 1,692.8 |
EPS (adj.) | 1.61 | 1.43 | 3.04 | 2.88 | 0.29 | 1.08 | 1.98 | 2.20 |
growth-% | -18.8 % | -10.9 % | 112.3 % | -5.3 % | -89.8 % | 264.8 % | 84.3 % | 11.2 % |
Dividend | 0.80 | 0.82 | 1.52 | 1.20 | 0.00 | 0.50 | 0.70 | 0.72 |
Dividend ratio | 86.2 % | 35.6 % | 61.9 % | 64.4 % | 46.5 % | 35.3 % | 32.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.8 % | 17.2 % | 11.9 % | 11.1 % | 5.4 % | 8.8 % | 11.0 % | 11.5 % |
EBIT-% (adj.) | 12.0 % | 8.9 % | 11.3 % | 11.3 % | 1.8 % | 4.7 % | 7.2 % | 7.7 % |
EBIT-% | 7.0 % | 13.4 % | 9.4 % | 7.3 % | 0.7 % | 4.7 % | 7.2 % | 7.7 % |
ROE | 12.0 % | 27.5 % | 24.7 % | 17.1 % | 0.2 % | 10.4 % | 17.0 % | 16.8 % |
ROI | 11.5 % | 25.3 % | 24.5 % | 14.3 % | 1.1 % | 8.9 % | 14.8 % | 15.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 59.16 | 43.36 | 43.02 | 32.21 | 17.20 | 17.20 | 17.20 | 17.20 |
Shares | 767.8 | 768.0 | 768.1 | 768.2 | 768.2 | 768.2 | 768.2 | 768.2 |
Market cap | 45,425.2 | 33,299.1 | 33,042.9 | 24,743.7 | 13,209.2 | 13,209.2 | 13,209.2 | 13,209.2 |
Enterprise value | 45,181.0 | 33,475.1 | 34,386.9 | 27,236.7 | 16,947.4 | 16,480.5 | 15,321.5 | 13,795.4 |
EV/S | 3.8 | 2.2 | 1.3 | 1.2 | 0.8 | 0.7 | 0.6 | 0.5 |
EV/EBITDA | 30.0 | 12.8 | 11.3 | 10.7 | 15.4 | 7.8 | 5.2 | 4.4 |
EV/EBIT (adj.) | 31.9 | 24.9 | 11.9 | 10.5 | 45.8 | 14.9 | 8.0 | 6.6 |
EV/EBIT | 54.6 | 16.5 | 14.3 | 16.2 | 120.8 | 14.9 | 8.0 | 6.6 |
P/E (adj.) | 36.8 | 30.3 | 14.1 | 11.2 | 58.3 | 16.0 | 8.7 | 7.8 |
P/E | 63.8 | 18.8 | 17.5 | 17.3 | 799.9 | 16.0 | 8.7 | 7.8 |
P/B | 7.7 | 4.8 | 4.0 | 2.9 | 1.7 | 1.6 | 1.4 | 1.2 |
P/S | 3.9 | 2.2 | 1.3 | 1.1 | 0.6 | 0.6 | 0.5 | 0.5 |
Dividend yield | 1.4 % | 1.9 % | 3.5 % | 3.7 % | 2.9 % | 4.1 % | 4.2 % | |
Equity ratio | 60.4 % | 56.6 % | 56.3 % | 53.0 % | 48.8 % | 51.1 % | 56.0 % | 58.5 % |
Gearing ratio | -4.1 % | 2.5 % | 16.1 % | 29.5 % | 49.5 % | 39.0 % | 22.2 % | 5.5 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 5,973.3 | 6,303.6 | 22,925.9 | 4,800.9 | 4,642.1 | 5,382.8 | 5,585.5 | 20,411.3 | |
EBITDA | 889.2 | 672.5 | 2,547.5 | 442.0 | 118.8 | 264.2 | 276.6 | 1,101.5 | |
EBIT | 669.2 | 415.4 | 1,681.5 | 200.0 | -118.5 | 23.2 | 35.6 | 140.2 | |
Profit before taxes | 618.5 | 406.1 | 1,595.5 | 189.0 | -168.8 | -6.8 | 5.6 | 18.9 | |
Net income | 535.8 | 399.8 | 1,432.5 | 162.0 | -144.4 | -5.9 | 4.8 | 16.5 |
ShowingAll content types
Neste: Notification under Chapter 9, Section 10 of the Finnish Securities Market Act
Neste: Notification under Chapter 9, Section 10 of the Finnish Securities Market Act
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