Aspo
5.12
EUR
-3.03 %
ASPO
NASDAQ Helsinki
Conglomerates
Industrials
5,303 following
www.aspo.com/en/frontpage
Aspo operates in the transport and logistics industry. The company is run as a conglomerate with the vision of being an active actor in the acquisitions and development of companies, mainly in the emerging markets in Eastern Europe. The industries in which the company holds interests include, for example, the grocery trade, industry, and the IT sector. The head office is located in Helsinki.
P/E (adj.) (24e)
12.26
EV/EBIT (adj.) (24e)
12.29
P/B (24e)
0.88
Dividend yield-% (24e)
1.95 %
Target price
6.50 EUR
Recommendation
Reduce
Updated
30.10.2024
NASDAQ Helsinki
ASPO
Daily low / high price
5.08 / 5.28
EUR
Market cap
160.87M EUR
Turnover
150.82K EUR
Volume
29K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Kasper Mellas
Analyst
Latest videos
Financial calendar
Annual report
2025-02-14
General meeting
2025-04-25
Interim report
2025-05-07
Interim report
2025-08-15
Interim report
2025-10-31
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 500.7 | 573.3 | 643.4 | 536.4 | 613.1 | 659.4 | 691.7 | 695.4 |
growth-% | -14.8 % | 14.5 % | 12.2 % | -16.6 % | 14.3 % | 7.5 % | 4.9 % | 0.5 % |
EBITDA | 49.4 | 68.4 | 67.5 | 58.8 | 61.8 | 73.2 | 83.5 | 88.1 |
EBIT (adj.) | 19.3 | 42.4 | 55.3 | 25.7 | 30.8 | 38.9 | 44.0 | 47.1 |
EBIT | 19.3 | 33.9 | 31.1 | 25.9 | 22.8 | 38.9 | 44.0 | 47.1 |
Profit before taxes | 14.8 | 30.0 | 24.8 | 2.0 | 12.7 | 29.4 | 33.2 | 35.7 |
Net income | 13.4 | 25.3 | 20.7 | 1.6 | 7.8 | 22.6 | 25.3 | 27.1 |
EPS (adj.) | 0.38 | 1.02 | 1.36 | 0.46 | 0.42 | 0.63 | 0.72 | 0.78 |
growth-% | -17.9 % | 168.4 % | 32.6 % | -66.5 % | -8.3 % | 51.9 % | 13.4 % | 8.2 % |
Dividend | 0.35 | 0.45 | 0.46 | 0.24 | 0.10 | 0.29 | 0.32 | 0.34 |
Dividend ratio | 82.1 % | 55.9 % | 69.8 % | 468.4 % | 40.0 % | 40.0 % | 40.0 % | 40.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 9.9 % | 11.9 % | 10.5 % | 11.0 % | 10.1 % | 11.1 % | 12.1 % | 12.7 % |
EBIT-% (adj.) | 3.9 % | 7.4 % | 8.6 % | 4.8 % | 5.0 % | 5.9 % | 6.4 % | 6.8 % |
EBIT-% | 3.9 % | 5.9 % | 4.8 % | 4.8 % | 3.7 % | 5.9 % | 6.4 % | 6.8 % |
ROE | 11.4 % | 20.8 % | 15.2 % | 1.1 % | 4.8 % | 11.8 % | 12.2 % | 12.3 % |
ROI | 5.9 % | 10.8 % | 9.6 % | 3.5 % | 6.3 % | 9.4 % | 9.6 % | 9.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.40 | 11.36 | 8.44 | 5.98 | 5.12 | 5.12 | 5.12 | 5.12 |
Shares | 31.4 | 31.4 | 31.4 | 31.4 | 31.5 | 31.5 | 31.5 | 31.5 |
Market cap | 264.0 | 356.9 | 265.2 | 187.9 | 161.1 | 161.3 | 161.3 | 161.3 |
Enterprise value | 453.9 | 544.3 | 461.9 | 383.1 | 378.4 | 439.7 | 479.2 | 517.9 |
EV/S | 0.9 | 0.9 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 |
EV/EBITDA | 9.2 | 8.0 | 6.8 | 6.5 | 6.1 | 6.0 | 5.7 | 5.9 |
EV/EBIT (adj.) | 23.5 | 12.8 | 8.4 | 14.9 | 12.3 | 11.3 | 10.9 | 11.0 |
EV/EBIT | 23.5 | 16.1 | 14.9 | 14.8 | 16.6 | 11.3 | 10.9 | 11.0 |
P/E (adj.) | 22.0 | 11.1 | 6.2 | 13.1 | 12.3 | 8.1 | 7.1 | 6.6 |
P/E | 22.0 | 15.1 | 14.3 | - | 31.4 | 8.1 | 7.1 | 6.6 |
P/B | 2.3 | 2.8 | 1.8 | 1.3 | 0.9 | 0.8 | 0.8 | 0.7 |
P/S | 0.5 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 |
Dividend yield | 4.2 % | 4.0 % | 5.5 % | 4.0 % | 2.0 % | 5.6 % | 6.3 % | 6.7 % |
Equity ratio | 29.5 % | 31.8 % | 34.6 % | 34.3 % | 37.1 % | 38.2 % | 36.7 % | 35.9 % |
Gearing ratio | 149.7 % | 129.4 % | 116.0 % | 117.6 % | 80.5 % | 104.3 % | 116.1 % | 125.7 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 132.2 | 536.4 | 132.7 | 153.5 | 146.6 | 180.3 | 613.1 | ||
EBITDA | 14.5 | 58.8 | 12.3 | 13.9 | 16.4 | 19.2 | 61.8 | ||
EBIT | 6.4 | 25.9 | -3.2 | 6.4 | 8.3 | 11.3 | 22.8 | ||
Profit before taxes | -3.1 | 2.0 | -5.4 | 4.3 | 5.2 | 8.6 | 12.7 | ||
Net income | -3.8 | 1.6 | -4.6 | 2.4 | 3.2 | 6.8 | 7.8 |
ShowingAll content types
Aspo’s financial reporting in 2025
Aspo Group’s Interim Report, January 1 – September 30, 2024
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