Pohjanmaan Arvo Sijoitusosuuskunta
50 EUR +1.01%1,647 investors are following this company
Pohjanmaan Arvo Sijoitusosuuskunta is an investment company. The company is run as a cooperative with members who are active in the company and get to share in large parts of the company's profits. The vision is to create long-term returns and to drive business development within each investment, mainly via greater ownership and board representation in unlisted local companies in Finland. The company was founded in 1914 and has its headquarters in Ylivieska, Finland.
P/E (24e)
9.96
EV/EBIT (adj.) (24e)
23.57
P/B (24e)
0.43
Dividend yield-% (24e)
7 %
Target price
62.00 EUR
Recommendation
Accumulate
Updated
21.2.2024
First North Finland
ARVOSK
Daily low / high price
49.4 / 50
EUR
Market cap
40.74M EUR
Turnover
17.12K EUR
Volume
345
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jari Pirinen | 2024-04-17 | 5,314EUR |
Jari Pirinen | 2023-09-11 | 3,483EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 20.6 | 26.0 | 14.3 | 15.2 | 20.2 | 20.2 | 20.2 | 20.2 |
growth-% | -17.8 % | 26.3 % | -45.0 % | 6.7 % | 32.5 % | |||
EBITDA | 1.6 | 5.9 | -2.7 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
EBIT (adj.) | 1.6 | 5.9 | -2.7 | 2.6 | 2.0 | 2.0 | 2.0 | 2.0 |
EBIT | 1.6 | 5.9 | -2.7 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 |
Profit before taxes | 5.9 | 10.2 | 4.6 | 1.8 | 5.1 | 5.1 | 5.1 | 5.1 |
Net income | 5.6 | 8.8 | 2.8 | 1.4 | 4.1 | 4.1 | 4.1 | 4.1 |
EPS (adj.) | 6.81 | 10.72 | 3.39 | 2.42 | 5.02 | 5.02 | 5.02 | 5.02 |
growth-% | 203.9 % | 57.5 % | -68.4 % | -28.4 % | 107.1 % | |||
Dividend | 4.00 | 5.00 | 4.00 | 3.20 | 3.50 | 4.00 | 4.00 | 4.00 |
Dividend ratio | 58.8 % | 46.7 % | 118.2 % | 183.0 % | 69.7 % | 79.7 % | 79.7 % | 79.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 7.9 % | 22.8 % | -18.7 % | 13.9 % | 10.2 % | 10.2 % | 10.2 % | 10.2 % |
EBIT-% (adj.) | 7.8 % | 22.8 % | -18.7 % | 17.2 % | 10.1 % | 10.1 % | 10.1 % | 10.1 % |
EBIT-% | 7.8 % | 22.8 % | -18.7 % | 13.6 % | 10.1 % | 10.1 % | 10.1 % | 10.1 % |
ROE | 6.1 % | 9.1 % | 2.8 % | 1.5 % | 4.3 % | 4.3 % | 4.3 % | 4.3 % |
ROI | 5.1 % | 9.1 % | 8.7 % | 3.4 % | 5.4 % | 5.1 % | 5.2 % | 5.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 62.61 | 50.00 | 50.00 | 50.00 | 50.00 | |||
Shares | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
Market cap | 51.0 | 40.7 | 40.7 | 40.7 | 40.7 | |||
Enterprise value | 59.3 | 48.1 | 47.1 | 46.0 | 45.0 | |||
EV/S | - | - | - | 3.9 | 2.4 | 2.3 | 2.3 | 2.2 |
EV/EBITDA | - | - | - | 28.0 | 23.4 | 22.8 | 22.4 | 21.9 |
EV/EBIT (adj.) | - | - | - | 22.6 | 23.6 | 23.1 | 22.6 | 22.1 |
EV/EBIT | - | - | - | 28.6 | 23.6 | 23.1 | 22.6 | 22.1 |
P/E (adj.) | - | - | - | 25.8 | 10.0 | 10.0 | 10.0 | 10.0 |
P/E | - | - | - | 35.8 | 10.0 | 10.0 | 10.0 | 10.0 |
P/B | - | - | - | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
P/S | - | - | - | 3.3 | 2.0 | 2.0 | 2.0 | 2.0 |
Dividend yield | 5.1 % | 7.0 % | 8.0 % | 8.0 % | 8.0 % | |||
Equity ratio | 87.6 % | 89.5 % | 89.4 % | 88.2 % | 86.9 % | 87.7 % | 88.6 % | 89.4 % |
Gearing ratio | 9.8 % | 3.8 % | 4.1 % | 8.6 % | 7.7 % | 6.6 % | 5.5 % | 4.5 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 6.2 | 9.0 | 15.2 | 10.1 | 10.1 | ||||
EBITDA | 1.1 | 1.0 | 2.1 | 1.0 | 1.0 | ||||
EBIT | 1.1 | 1.0 | 2.1 | 1.0 | 1.0 | ||||
Profit before taxes | 1.1 | 0.7 | 1.8 | 2.6 | 2.4 | ||||
Net income | 0.8 | 0.6 | 1.4 | 2.1 | 2.0 |