Componenta
2.72
EUR
-1.81 %
CTH1V
NASDAQ Helsinki
Industrial Goods & Services
Industrials
3,973 following
-1.81%
-8.11%
-16.56%
-8.11%
+15.74%
+15.74%
+17.75%
-28.31%
-37.49%
-97.72%
www.componenta.com/investors
Componenta is a manufacturing company. The company is a supplier of casting solutions that are also used in a number of industrial vehicles, mainly trucks and larger machines. In addition to the main business, associated engineering services are offered. Componenta operates worldwide with the largest presence around the European market. The head office is located in Vantaa.
P/E (adj.) (24e)
-12.79
EV/EBIT (adj.) (24e)
211.91
P/B (24e)
1.12
Dividend yield-% (24e)
-
Target price
3.30 EUR
Recommendation
Accumulate
Updated
4.11.2024
NASDAQ Helsinki
CTH1V
Daily low / high price
2.72 / 2.77
EUR
Market cap
26.42M EUR
Turnover
1.28K EUR
Volume
464
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Erkki Vesola
Analyst
Financial calendar
Annual report
2025-03-07
General meeting
2025-04-23
Business review
2025-05-09
Interim report
2025-07-23
Business review
2025-10-30
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 70.0 | 87.3 | 109.1 | 101.8 | 102.4 | 120.5 | 136.5 | 143.8 |
growth-% | 38.0 % | 24.6 % | 25.0 % | -6.7 % | 0.6 % | 17.7 % | 13.2 % | 5.4 % |
EBITDA | 3.7 | 5.0 | 7.1 | 5.3 | 5.7 | 10.9 | 13.6 | 14.8 |
EBIT (adj.) | -2.9 | -0.8 | 1.8 | -0.5 | 0.2 | 4.8 | 7.5 | 8.5 |
EBIT | -2.0 | 0.0 | 1.6 | 3.8 | 0.2 | 4.8 | 7.5 | 8.5 |
Profit before taxes | -3.5 | -0.4 | -0.1 | 1.6 | -2.1 | 3.0 | 5.8 | 7.3 |
Net income | -3.2 | -0.4 | 0.1 | 1.5 | -2.1 | 3.0 | 5.8 | 7.3 |
EPS (adj.) | -0.43 | -0.13 | 0.03 | -0.28 | -0.21 | 0.31 | 0.60 | 0.75 |
growth-% | -1,129.5 % | 94.3 % | 24.5 % | |||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.25 | 0.35 |
Dividend ratio | 45.4 % | 41.7 % | 46.9 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 5.4 % | 5.7 % | 6.5 % | 5.2 % | 5.6 % | 9.0 % | 10.0 % | 10.3 % |
EBIT-% (adj.) | -4.2 % | -0.9 % | 1.6 % | -0.5 % | 0.2 % | 4.0 % | 5.5 % | 5.9 % |
EBIT-% | -2.9 % | 0.0 % | 1.4 % | 3.7 % | 0.2 % | 4.0 % | 5.5 % | 5.9 % |
ROE | -16.0 % | -1.7 % | 0.3 % | 6.3 % | -8.4 % | 12.0 % | 20.3 % | 21.7 % |
ROI | -6.1 % | 3.2 % | 4.3 % | 9.9 % | 0.7 % | 11.0 % | 16.6 % | 18.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.16 | 3.34 | 2.34 | 2.35 | 2.72 | 2.72 | 2.72 | 2.72 |
Shares | 9.5 | 9.5 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 |
Market cap | 30.0 | 31.8 | 22.7 | 22.8 | 26.4 | 26.4 | 26.4 | 26.4 |
Enterprise value | 27.4 | 38.5 | 27.5 | 31.9 | 42.8 | 38.7 | 34.6 | 30.1 |
EV/S | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 |
EV/EBITDA | 7.3 | 7.8 | 3.9 | 6.0 | 7.5 | 3.6 | 2.5 | 2.0 |
EV/EBIT (adj.) | - | - | 15.6 | - | 211.9 | 8.0 | 4.6 | 3.5 |
EV/EBIT | - | 2,961.8 | 17.6 | 8.5 | 211.9 | 8.0 | 4.6 | 3.5 |
P/E (adj.) | - | - | 87.1 | - | - | 8.8 | 4.5 | 3.6 |
P/E | - | - | 372.6 | 14.7 | - | 8.8 | 4.5 | 3.6 |
P/B | 1.3 | 1.4 | 1.0 | 0.9 | 1.1 | 1.0 | 0.9 | 0.7 |
P/S | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
Dividend yield | 5.1 % | 9.2 % | 12.9 % | |||||
Equity ratio | 37.3 % | 42.3 % | 40.8 % | 44.6 % | 37.7 % | 40.8 % | 45.2 % | 51.0 % |
Gearing ratio | -10.8 % | 28.6 % | 20.2 % | 35.6 % | 69.6 % | 46.4 % | 26.4 % | 10.2 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 21.7 | 101.8 | 23.6 | 26.4 | 20.3 | 32.1 | 102.4 | ||
EBITDA | -0.5 | 5.3 | -0.2 | 2.1 | 1.2 | 2.6 | 5.7 | ||
EBIT | -1.9 | 3.8 | -1.7 | 0.9 | -0.1 | 1.1 | 0.2 | ||
Profit before taxes | -2.5 | 1.6 | -2.3 | 0.3 | -0.7 | 0.6 | -2.1 | ||
Net income | -2.6 | 1.5 | -2.3 | 0.3 | -0.7 | 0.6 | -2.1 |
ShowingAll content types
Componenta Q3'24 flash comment: Missing volumes
Componenta Corporation’s business review 1 January–30 September 2024: Net sales and EBITDA decreased despite positive developments in Q2 and Q3
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