Partnera
0.59 EUR -2.64%1,903 investors are following this company
Partnera is an investment company. The company specializes in investment, ownership, and further management of unlisted companies in the energy and manufacturing sector. The vision is to create long-term good returns for shareholders by owning and developing growth companies with value potential. The largest investments are in the Nordic market.
P/E (24e)
-68.92
EV/EBIT (adj.) (24e)
14.65
P/B (24e)
0.5
Dividend yield-% (24e)
-
Target price
0.75 EUR
Recommendation
Accumulate
Updated
16.2.2024
First North Finland
PARTNE1
Daily low / high price
0.576 / 0.59
EUR
Market cap
22.07M EUR
Turnover
2.84K EUR
Volume
4.8K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Aapeli Pursimo
Analyst
Financial calendar
Interim report
2024-08-22
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oulun Kaupunki | 47.2 % | 47.2 % |
Arvo Invest Nordic Oy | 10.2 % | 10.2 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 31.1 | 78.2 | 85.4 | 50.4 | 44.0 | 47.5 | 51.3 | 53.4 |
growth-% | 36.4 % | 151.4 % | 9.2 % | -40.9 % | -12.7 % | 8.0 % | 8.0 % | 4.0 % |
EBITDA | 10.8 | 11.5 | -2.9 | 8.2 | 6.4 | 7.2 | 8.6 | 9.0 |
EBIT (adj.) | 5.7 | 7.3 | -8.0 | 8.2 | 2.5 | 3.4 | 4.6 | 5.1 |
EBIT | 7.4 | 5.6 | -18.9 | 2.6 | 1.4 | 2.3 | 3.5 | 3.9 |
Profit before taxes | 7.8 | 4.4 | -26.9 | -0.6 | -1.0 | 0.2 | 1.6 | 2.2 |
Net income | 6.1 | 3.3 | -24.1 | -0.6 | -1.4 | -0.7 | 0.6 | 1.1 |
EPS (adj.) | 0.12 | 0.14 | -0.37 | 0.14 | -0.01 | 0.01 | 0.05 | 0.06 |
growth-% | -39.6 % | 15.2 % | -361.9 % | -106.2 % | 339.3 % | 30.2 % | ||
Dividend | 0.11 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 65.4 % | 87.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 34.6 % | 14.7 % | -3.4 % | 16.3 % | 14.5 % | 15.2 % | 16.8 % | 16.9 % |
EBIT-% (adj.) | 18.3 % | 9.4 % | -9.4 % | 16.3 % | 5.8 % | 7.1 % | 8.9 % | 9.5 % |
EBIT-% | 23.8 % | 7.1 % | -22.1 % | 5.1 % | 3.2 % | 4.8 % | 6.7 % | 7.4 % |
ROE | 8.5 % | 4.6 % | -41.4 % | -1.4 % | -3.3 % | -1.7 % | 1.4 % | 2.5 % |
ROI | 7.9 % | 5.2 % | -17.8 % | 3.2 % | 2.1 % | 3.4 % | 5.2 % | 6.0 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.92 | 2.23 | 0.75 | 0.65 | 0.59 | 0.59 | 0.59 | 0.59 |
Shares | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 |
Market cap | 69.4 | 80.6 | 27.2 | 23.6 | 21.3 | 21.3 | 21.3 | 21.3 |
Enterprise value | 53.2 | 109.2 | 61.1 | 38.6 | 37.2 | 38.9 | 37.0 | 34.5 |
EV/S | 1.7 | 1.4 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 |
EV/EBITDA | 4.9 | 9.5 | - | 4.7 | 5.8 | 5.4 | 4.3 | 3.8 |
EV/EBIT (adj.) | 9.3 | 14.9 | - | 4.7 | 14.6 | 11.5 | 8.1 | 6.8 |
EV/EBIT | 7.2 | 19.6 | - | 15.0 | 26.4 | 17.2 | 10.7 | 8.8 |
P/E (adj.) | 15.8 | 15.9 | - | 4.7 | - | 54.8 | 12.5 | 9.6 |
P/E | 11.4 | 24.4 | - | - | - | - | 36.8 | 19.5 |
P/B | 1.0 | 1.1 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
P/S | 2.2 | 1.0 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
Dividend yield | 5.7 % | 3.6 % | ||||||
Equity ratio | 66.7 % | 41.6 % | 31.5 % | 55.4 % | 53.0 % | 51.0 % | 51.7 % | 52.9 % |
Gearing ratio | -21.8 % | 37.9 % | 72.6 % | 32.7 % | 36.0 % | 40.4 % | 35.7 % | 29.2 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 28.0 | 22.4 | 50.4 | 20.4 | 23.5 | ||||
EBITDA | 5.9 | 2.3 | 8.2 | 2.7 | 3.7 | ||||
EBIT | 2.8 | -0.3 | 2.6 | 0.2 | 1.2 | ||||
Profit before taxes | -0.5 | -0.1 | -0.6 | -1.0 | -0.1 | ||||
Net income | -0.1 | -0.6 | 0.2 | -0.6 | -0.9 | -0.6 |
ShowingAll content types
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