Pihlajalinna
10.2 EUR +0.99%8,656 investors are following this company
Pihlajalinna operates in the health care sector. A number of health centers, hospitals, dental clinics, and specialist care are operated within the Group. Through its own hospitals, collaboration takes place with a number of companies in the insurance industry, and specialist expertise is found in a number of work areas such as gynecology, plastic surgery, and orthopedics. The company was founded in 2001 and is headquartered in Tampere.
P/E (adj.) (24e)
10.07
EV/EBIT (adj.) (24e)
13.27
P/B (24e)
1.37
Dividend yield-% (24e)
2.75 %
Target price
11.00 EUR
Recommendation
Accumulate
Updated
5.9.2024
NASDAQ Helsinki
PIHLIS
Daily low / high price
10.05 / 10.2
EUR
Market cap
230.73M EUR
Turnover
43.86K EUR
Volume
4.3K
Business risk
Valuation risk
Current
Previous
Analyst
Roni Peuranheimo
Analyst
Latest videos
Financial calendar
Interim report
2024-11-07
Annual report
2025-02-12
General meeting
2025-04-24
Interim report
2025-04-30
Interim report
2025-07-24
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 508.7 | 577.7 | 690.3 | 720.0 | 688.0 | 680.8 | 623.4 | 643.0 |
growth-% | -1.9 % | 13.6 % | 19.5 % | 4.3 % | -4.4 % | -1.1 % | -8.4 % | 3.1 % |
EBITDA | 52.5 | 63.0 | 54.4 | 72.6 | 93.5 | 96.9 | 92.6 | 95.3 |
EBIT (adj.) | 24.2 | 33.4 | 18.9 | 30.3 | 43.5 | 46.0 | 42.3 | 46.3 |
EBIT | 18.2 | 28.0 | 9.0 | 20.7 | 41.6 | 44.5 | 40.9 | 44.3 |
Profit before taxes | 13.8 | 24.2 | 1.6 | 8.4 | 32.0 | 36.2 | 33.0 | 36.5 |
Net income | 8.8 | 20.1 | 9.6 | 4.1 | 21.1 | 25.6 | 24.6 | 27.9 |
EPS (adj.) | 0.63 | 1.10 | 0.82 | 0.56 | 1.01 | 1.20 | 1.15 | 1.32 |
growth-% | -20.2 % | 75.3 % | -25.8 % | -31.5 % | 80.5 % | 18.4 % | -4.1 % | 14.9 % |
Dividend | 0.20 | 0.30 | 0.00 | 0.07 | 0.28 | 0.34 | 0.38 | 0.40 |
Dividend ratio | 51.2 % | 33.8 % | 39.1 % | 29.8 % | 29.8 % | 34.6 % | 32.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.3 % | 10.9 % | 7.9 % | 10.1 % | 13.6 % | 14.2 % | 14.8 % | 14.8 % |
EBIT-% (adj.) | 4.8 % | 5.8 % | 2.7 % | 4.2 % | 6.3 % | 6.8 % | 6.8 % | 7.2 % |
EBIT-% | 3.6 % | 4.8 % | 1.3 % | 2.9 % | 6.1 % | 6.5 % | 6.6 % | 6.9 % |
ROE | 8.4 % | 17.5 % | 7.9 % | 3.0 % | 13.4 % | 14.4 % | 13.3 % | 14.4 % |
ROI | 5.6 % | 8.7 % | 2.1 % | 3.9 % | 8.0 % | 8.7 % | 8.0 % | 8.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.38 | 12.64 | 8.52 | 7.06 | 10.20 | 10.20 | 10.20 | 10.20 |
Shares | 22.6 | 22.6 | 22.5 | 22.6 | 22.4 | 22.4 | 22.4 | 22.4 |
Market cap | 212.1 | 285.6 | 192.1 | 159.7 | 228.7 | 228.7 | 228.7 | 228.7 |
Enterprise value | 406.9 | 480.3 | 579.6 | 533.4 | 577.9 | 558.2 | 545.6 | 526.0 |
EV/S | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | 0.8 |
EV/EBITDA | 7.8 | 7.6 | 10.6 | 7.4 | 6.2 | 5.8 | 5.9 | 5.5 |
EV/EBIT (adj.) | 16.8 | 14.4 | 30.7 | 17.6 | 13.3 | 12.1 | 12.9 | 11.4 |
EV/EBIT | 22.4 | 17.2 | 64.5 | 25.8 | 13.9 | 12.5 | 13.3 | 11.9 |
P/E (adj.) | 14.9 | 11.5 | 10.4 | 12.6 | 10.1 | 8.5 | 8.9 | 7.7 |
P/E | 24.0 | 14.2 | 20.1 | 39.4 | 10.8 | 8.9 | 9.3 | 8.2 |
P/B | 1.9 | 2.4 | 1.5 | 1.1 | 1.4 | 1.2 | 1.2 | 1.1 |
P/S | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 |
Dividend yield | 2.1 % | 2.4 % | 1.0 % | 2.8 % | 3.3 % | 3.7 % | 3.9 % | |
Equity ratio | 26.0 % | 26.8 % | 18.6 % | 22.0 % | 25.2 % | 28.3 % | 28.2 % | 31.0 % |
Gearing ratio | 169.6 % | 158.8 % | 315.4 % | 244.4 % | 200.5 % | 168.7 % | 175.6 % | 148.7 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 165.7 | 182.9 | 720.0 | 183.2 | 174.8 | 156.8 | 173.2 | 688.0 | |
EBITDA | 20.3 | 11.6 | 72.6 | 25.7 | 22.6 | 22.5 | 22.7 | 93.5 | |
EBIT | 7.1 | -2.0 | 20.7 | 12.7 | 9.5 | 9.6 | 9.8 | 41.6 | |
Profit before taxes | 4.4 | -6.0 | 8.4 | 10.2 | 6.7 | 7.4 | 7.7 | 32.0 | |
Net income | 2.9 | -5.8 | 4.1 | 6.6 | 4.2 | 4.9 | 5.4 | 21.1 |
ShowingAll content types
Pihlajalinna Oyj: Jaakko Liljeroos will commence as the Chief Legal Officer of Pihlajalinna on 1 December 2024
Pihlajalinna Oyj: Pihlajalinna Plc's financial reporting and AGM in 2025
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