PunaMusta Media
2.34 EUR +0.86%2,682 investors are following this company
PunaMusta Media is a Finnish group that operates in the media and printing industry. A range of products is delivered that consists of print magazines and services in graphic design. The group has a number of subsidiaries, each with a business focus, one of the better known of which includes the news magazine Karjalainen. The company's headquarters are located in Joensuu.
P/E (24e)
-6.84
EV/EBIT (adj.) (24e)
-180.82
P/B (24e)
0.74
Dividend yield-% (24e)
-
Target price
2.60 EUR
Recommendation
Reduce
Updated
3.3.2024
NASDAQ Helsinki
PUMU
Daily low / high price
2.34 / 2.34
EUR
Market cap
29.29M EUR
Turnover
46.8 EUR
Volume
20
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Petri Gostowski
Co. Head of Research
Financial calendar
Business review
2024-04-26
Interim report
2024-08-16
Business review
2024-10-25
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kauppahuone Laakkonen | 26.4 % | 26.4 % |
HML Finance Oy | 23.4 % | 23.4 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 102.8 | 106.0 | 133.5 | 133.9 | 120.0 | 120.3 | 118.0 | 116.1 |
growth-% | -4.2 % | 3.1 % | 25.9 % | 0.3 % | -10.4 % | 0.3 % | -1.9 % | -1.7 % |
EBITDA | 8.0 | 7.3 | 6.1 | 9.1 | 17.7 | 8.7 | 8.5 | 7.7 |
EBIT (adj.) | -1.5 | -1.8 | -3.1 | -0.3 | -0.3 | 0.0 | 0.6 | 0.8 |
EBIT | -2.5 | -1.8 | -3.1 | -0.3 | 8.9 | 0.0 | 0.6 | 0.8 |
Profit before taxes | -0.8 | 5.1 | -6.2 | -3.4 | 6.4 | -2.2 | -1.5 | -1.0 |
Net income | -0.7 | 4.5 | -5.4 | -3.4 | 4.9 | -1.9 | -1.4 | -1.0 |
EPS (adj.) | 0.02 | 0.36 | -0.43 | -0.27 | -0.34 | -0.16 | -0.11 | -0.08 |
growth-% | -87.2 % | 1,451.7 % | -220.4 % | |||||
Dividend | 0.15 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | -264.5 % | 50.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 7.8 % | 6.9 % | 4.6 % | 6.8 % | 14.7 % | 7.2 % | 7.2 % | 6.6 % |
EBIT-% (adj.) | -1.5 % | -1.7 % | -2.3 % | -0.2 % | -0.3 % | 0.0 % | 0.5 % | 0.7 % |
EBIT-% | -2.4 % | -1.7 % | -2.3 % | -0.2 % | 7.4 % | 0.0 % | 0.5 % | 0.7 % |
ROE | -1.5 % | 10.0 % | -13.0 % | -9.4 % | 13.3 % | -5.0 % | -3.7 % | -2.9 % |
ROI | -5.1 % | -2.1 % | -3.4 % | -0.3 % | 10.8 % | 0.0 % | 0.9 % | 1.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 5.55 | 5.50 | 3.80 | 2.88 | 2.34 | 2.34 | 2.34 | 2.34 |
Shares | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
Market cap | 69.5 | 68.8 | 47.6 | 36.1 | 29.3 | 29.3 | 29.3 | 29.3 |
Enterprise value | 88.3 | 91.6 | 84.4 | 72.1 | 58.4 | 56.7 | 54.7 | 52.1 |
EV/S | 0.9 | 0.9 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | 11.0 | 12.6 | 13.8 | 7.9 | 3.3 | 6.5 | 6.5 | 6.8 |
EV/EBIT (adj.) | - | - | - | - | - | 1,475.0 | 84.4 | 68.7 |
EV/EBIT | - | - | - | - | 6.6 | 1,475.0 | 84.4 | 68.7 |
P/E (adj.) | 239.6 | 15.3 | - | - | - | - | - | - |
P/E | - | 15.3 | - | - | 6.0 | - | - | - |
P/B | 1.6 | 1.5 | 1.3 | 1.0 | 0.7 | 0.8 | 0.8 | 0.8 |
P/S | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 |
Dividend yield | 2.7 % | 3.3 % | ||||||
Equity ratio | 43.5 % | 41.5 % | 32.9 % | 32.0 % | 40.0 % | 39.5 % | 39.6 % | 40.2 % |
Gearing ratio | 42.5 % | 49.7 % | 96.1 % | 102.8 % | 72.8 % | 71.9 % | 69.3 % | 63.9 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 34.5 | 34.3 | 29.1 | 36.1 | 133.9 | 30.0 | 30.8 | 26.3 | 32.9 |
EBITDA | 2.3 | 1.6 | 2.2 | 3.1 | 9.1 | 10.3 | 1.7 | 2.3 | 3.3 |
EBIT | -0.8 | -0.1 | 0.7 | -0.3 | 8.1 | -0.5 | 0.1 | 1.1 | |
Profit before taxes | 0.5 | -2.3 | -1.5 | -0.1 | -3.4 | 7.4 | -0.7 | -0.7 | 0.4 |
Net income | 0.3 | -2.0 | -1.5 | -0.1 | -3.4 | 5.9 | -0.7 | -0.5 | 0.2 |
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