Raisio
1.898 EUR +0.85%6,492 investors are following this company
Raisio Group is a Finnish company operating within the food industry. The international company focuses especially on plant-based food. The company's product portfolio includes several food brands and plant-based food ingredients. Most of the activities are located in the Finnish domestic market. Raisio Group has their headquarters in Raisio, Finland.
P/E (24e)
14.95
EV/EBIT (adj.) (24e)
10.51
P/B (24e)
1.16
Dividend yield-% (24e)
7.38 %
Target price
2.30 EUR
Recommendation
Buy
Updated
13.2.2024
NASDAQ Helsinki
RAIVV
Daily low / high price
1.888 / 1.902
EUR
Market cap
302.11M EUR
Turnover
101.98K EUR
Volume
54K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Pauli Lohi
Analyst
Financial calendar
Interim report
2024-05-07
Interim report
2024-08-07
Interim report
2024-11-05
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken Ab (publ) Helsinki Branch | 11.2 % | 2.8 % |
Varma Mutual Pension Insurance Company | 3.3 % | 0.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Saarinen | 2023-11-28 | 9,859EUR |
Mika Saarinen | 2023-11-02 | 10,300EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 233.6 | 246.6 | 220.8 | 219.5 | 225.8 | 242.3 | 251.8 | 261.9 |
growth-% | -1.2 % | 5.6 % | -10.4 % | -0.6 % | 2.9 % | 7.3 % | 3.9 % | 4.0 % |
EBITDA | 35.1 | 32.2 | 27.8 | 30.3 | 33.5 | 36.7 | 38.3 | 39.9 |
EBIT (adj.) | 27.7 | 22.1 | 18.4 | 22.7 | 23.1 | 25.8 | 27.4 | 28.5 |
EBIT | 28.9 | 23.7 | 17.9 | 19.1 | 23.1 | 25.8 | 27.4 | 28.5 |
Profit before taxes | 29.4 | 24.6 | 15.0 | 22.2 | 25.1 | 27.7 | 28.2 | 28.8 |
Net income | 23.4 | 20.8 | 12.5 | 17.5 | 20.1 | 22.2 | 22.6 | 23.0 |
EPS (adj.) | 0.14 | 0.12 | 0.08 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 |
growth-% | -12.6 % | -14.6 % | -32.6 % | 63.4 % | -4.6 % | 10.5 % | 1.9 % | 1.9 % |
Dividend | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 |
Dividend ratio | 87.4 % | 106.8 % | 177.4 % | 126.8 % | 110.3 % | 99.8 % | 104.9 % | 109.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.0 % | 13.0 % | 12.6 % | 13.8 % | 14.8 % | 15.2 % | 15.2 % | 15.3 % |
EBIT-% (adj.) | 11.9 % | 9.0 % | 8.3 % | 10.3 % | 10.2 % | 10.6 % | 10.9 % | 10.9 % |
EBIT-% | 12.4 % | 9.6 % | 8.1 % | 8.7 % | 10.2 % | 10.6 % | 10.9 % | 10.9 % |
ROE | 8.7 % | 7.6 % | 4.6 % | 6.7 % | 7.7 % | 8.6 % | 8.7 % | 8.9 % |
ROI | 11.2 % | 8.5 % | 6.4 % | 6.9 % | 8.9 % | 9.8 % | 9.9 % | 10.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.19 | 3.37 | 2.49 | 1.98 | 1.90 | 1.90 | 1.90 | 1.90 |
Shares | 157.4 | 158.4 | 158.4 | 158.4 | 158.0 | 158.0 | 158.0 | 158.0 |
Market cap | 502.3 | 534.0 | 394.5 | 313.1 | 299.8 | 299.8 | 299.8 | 299.8 |
Enterprise value | 419.2 | 474.1 | 349.4 | 255.6 | 242.5 | 244.7 | 246.3 | 248.5 |
EV/S | 1.8 | 1.9 | 1.6 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 |
EV/EBITDA | 12.0 | 14.7 | 12.5 | 8.4 | 7.2 | 6.7 | 6.4 | 6.2 |
EV/EBIT (adj.) | 15.1 | 21.4 | 19.0 | 11.3 | 10.5 | 9.5 | 9.0 | 8.7 |
EV/EBIT | 14.5 | 20.0 | 19.5 | 13.4 | 10.5 | 9.5 | 9.0 | 8.7 |
P/E (adj.) | 22.5 | 27.9 | 30.5 | 14.8 | 14.9 | 13.5 | 13.3 | 13.0 |
P/E | 21.4 | 25.7 | 31.5 | 17.9 | 14.9 | 13.5 | 13.3 | 13.0 |
P/B | 1.9 | 1.9 | 1.5 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
P/S | 2.2 | 2.2 | 1.8 | 1.4 | 1.3 | 1.2 | 1.2 | 1.1 |
Dividend yield | 4.1 % | 4.2 % | 5.6 % | 7.1 % | 7.4 % | 7.4 % | 7.9 % | 8.4 % |
Equity ratio | 85.7 % | 79.2 % | 79.2 % | 80.3 % | 79.4 % | 77.5 % | 76.7 % | 75.7 % |
Gearing ratio | -30.8 % | -21.3 % | -17.2 % | -22.1 % | -22.2 % | -21.4 % | -20.7 % | -19.9 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 56.5 | 52.7 | 56.1 | 54.2 | 219.5 | 55.1 | 54.2 | 59.9 | 56.6 |
EBITDA | 6.5 | 7.5 | 9.6 | 6.7 | 30.3 | 6.9 | 8.4 | 10.3 | 7.9 |
EBIT | 4.0 | 5.0 | 7.0 | 3.1 | 19.1 | 4.3 | 5.8 | 7.7 | 5.3 |
Profit before taxes | 4.4 | 5.7 | 7.6 | 4.4 | 22.2 | 4.8 | 6.3 | 8.2 | 5.8 |
Net income | 3.5 | 4.2 | 5.9 | 3.8 | 17.5 | 3.9 | 5.0 | 6.6 | 4.6 |
ShowingAll content types
Raisio Oyj: Correction to Raisio plc's notice of Annual General Meeting
Raisio Oyj: Inside information: Pasi Flinkman appointed as CEO of Raisio plc
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