Atria
11.05
EUR
+0.45 %
ATRAV
NASDAQ Helsinki
Food & Beverage
Consumer Goods & Services
5,435 following
+0.45%
+7.8%
+10.5%
+14.39%
+5.64%
+5.24%
-0.99%
+17.68%
+28.82%
www.atria.fi/en/group
Atria is a food group. The group includes a number of companies, the more well-known of which include Sibylla, Lithells, and Ridderheims. The subsidiaries' operations include the production of liver pate, meat and chicken products, and various finished products. Operations are conducted worldwide but mainly concentrated in the Nordic countries, the Baltics, and Russia. The company was founded in 1903 and is headquartered in Seinäjoki.
P/E (adj.) (24e)
7.96
EV/EBIT (adj.) (24e)
7.94
P/B (24e)
0.76
Dividend yield-% (24e)
6.79 %
Target price
13.00 EUR
Recommendation
Buy
Updated
23.10.2024
NASDAQ Helsinki
ATRAV
Daily low / high price
10.8 / 11.2
EUR
Market cap
312.36M EUR
Turnover
28.8K EUR
Volume
2.6K
Business risk
Valuation risk
Current
Previous
Analyst
Pauli Lohi
Analyst
Financial calendar
Annual report
2025-02-13
Interim report
2025-04-24
General meeting
2025-04-24
Interim report
2025-07-17
Interim report
2025-10-23
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1,504.1 | 1,540.2 | 1,696.8 | 1,752.7 | 1,756.8 | 1,804.8 | 1,844.1 | 1,880.9 |
| growth-% | 3.6 % | 2.4 % | 10.2 % | 3.3 % | 0.2 % | 2.7 % | 2.2 % | 2.0 % |
| EBITDA | 97.2 | 63.4 | 103.9 | 100.4 | 130.9 | 131.5 | 132.1 | 133.7 |
| EBIT (adj.) | 40.5 | 49.1 | 49.0 | 49.7 | 68.9 | 68.5 | 68.5 | 69.9 |
| EBIT | 40.5 | 6.3 | 0.1 | 0.5 | 69.9 | 68.5 | 68.5 | 69.9 |
| Profit before taxes | 37.2 | 4.8 | 1.6 | -11.0 | 54.8 | 56.7 | 59.8 | 62.7 |
| Net income | 22.8 | -7.0 | -5.4 | -19.6 | 40.2 | 41.7 | 44.3 | 46.7 |
| EPS (adj.) | 0.81 | 0.96 | 1.19 | 0.70 | 1.39 | 1.48 | 1.57 | 1.65 |
| growth-% | 51.0 % | 19.5 % | 23.8 % | -41.4 % | 98.5 % | 6.4 % | 6.2 % | 5.4 % |
| Dividend | 0.50 | 0.63 | 0.70 | 0.60 | 0.75 | 0.80 | 0.82 | 0.85 |
| Dividend ratio | 62.0 % | -254.4 % | -366.4 % | -86.5 % | 52.7 % | 54.2 % | 52.3 % | 51.5 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 6.5 % | 4.1 % | 6.1 % | 5.7 % | 7.5 % | 7.3 % | 7.2 % | 7.1 % |
| EBIT-% (adj.) | 2.7 % | 3.2 % | 2.9 % | 2.8 % | 3.9 % | 3.8 % | 3.7 % | 3.7 % |
| EBIT-% | 2.7 % | 0.4 % | 0.0 % | 0.0 % | 4.0 % | 3.8 % | 3.7 % | 3.7 % |
| ROE | 5.4 % | -1.6 % | -1.2 % | -4.7 % | 10.0 % | 9.9 % | 10.0 % | 10.0 % |
| ROI | 6.3 % | 1.5 % | 0.7 % | 0.4 % | 10.2 % | 10.0 % | 10.0 % | 10.1 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 9.85 | 11.52 | 9.27 | 10.80 | 11.05 | 11.05 | 11.05 | 11.05 |
| Shares | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.3 |
| Market cap | 278.4 | 325.6 | 262.0 | 305.3 | 312.4 | 312.4 | 312.4 | 312.4 |
| Enterprise value | 455.7 | 464.0 | 482.5 | 565.3 | 547.1 | 531.6 | 514.2 | 496.8 |
| EV/S | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| EV/EBITDA | 4.7 | 7.3 | 4.6 | 5.6 | 4.2 | 4.0 | 3.9 | 3.7 |
| EV/EBIT (adj.) | 11.3 | 9.4 | 9.8 | 11.4 | 7.9 | 7.8 | 7.5 | 7.1 |
| EV/EBIT | 11.3 | 73.6 | 4,824.6 | 1,130.5 | 7.8 | 7.8 | 7.5 | 7.1 |
| P/E (adj.) | 12.2 | 12.0 | 7.8 | 15.4 | 8.0 | 7.5 | 7.0 | 6.7 |
| P/E | 12.2 | - | - | - | 7.8 | 7.5 | 7.0 | 6.7 |
| P/B | 0.7 | 0.7 | 0.6 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 |
| P/S | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Dividend yield | 5.1 % | 5.5 % | 7.6 % | 5.6 % | 6.8 % | 7.2 % | 7.4 % | 7.7 % |
| Equity ratio | 46.7 % | 48.6 % | 44.7 % | 41.6 % | 44.2 % | 45.8 % | 47.6 % | 49.5 % |
| Gearing ratio | 43.6 % | 32.6 % | 50.5 % | 66.7 % | 57.3 % | 51.3 % | 45.3 % | 39.7 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 438.0 | 1,752.7 | 416.8 | 454.3 | 439.0 | 446.7 | 1,756.8 | ||
| EBITDA | 19.1 | 100.4 | 23.0 | 33.4 | 42.0 | 32.5 | 130.9 | ||
| EBIT | -39.7 | 0.5 | 8.0 | 18.4 | 26.8 | 16.7 | 69.9 | ||
| Profit before taxes | -43.5 | -11.0 | 3.9 | 14.5 | 23.2 | 13.2 | 54.8 | ||
| Net income | -42.9 | -19.6 | 2.8 | 11.0 | 18.3 | 8.1 | 40.2 |
ShowingAll content types
Atria Oyj A, Q3'24
Atria Oyj: Interim report of Atria Plc, 1 January - 30 September 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
Atria and HKFoods: Profitability levels of meat processors on the rise
Atria Oyj: Composition of Atria Plc's Nomination Board
Atria Oyj A, Q2'24
Atria Oyj: Half-year financial report of Atria Plc, 1 January-30 June 2024
Atria Oyj: Inside information, profit warning: Atria is raising its adjusted EBIT guideline for 2024
Atria Oyj: Atria's financial reporting in 2025
Atria Oyj: Decisions of Atria Plc's Annual General Meeting
