![Kemira Oyj, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/325e6e83-bbd5-4e37-892e-cafb5d186f94.png)
Kemira
23.02 EUR +0.17%10,109 investors are following this company
Kemira is a global chemical company providing chemical solutions for industries that use a lot of water. The company provides solutions for pulp & paper, water treatment, and the energy industry. The products are sold on a global level, where the main business focus is in Europe, the Americas, and Asia-Pacific. The company is headquartered in Helsinki.
P/E (24e)
12.11
EV/EBIT (adj.) (24e)
9.16
P/B (24e)
1.93
Dividend yield-% (24e)
3.26 %
Target price
23.00 EUR
Recommendation
Reduce
Updated
12.6.2024
NASDAQ Helsinki
KEMIRA
Daily low / high price
22.68 / 23.1
EUR
Market cap
3.58B EUR
Turnover
1.79M EUR
Volume
78K
Business risk
Valuation risk
Current
Previous
Analyst
![Petri Gostowski Petri Gostowski](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Petri_Gostowski.jpg)
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
2024-07-17
Interim report
2024-10-25
Half year dividend
2024-10-28
Annual report
2025-02-11
General meeting
2025-03-20
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 22.6 % | 22.6 % |
Varma Mutual Pension Insurance Company | 3.7 % | 3.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Esa-matti Puputti | 2024-06-14 | 4,648EUR |
Esa-matti Puputti | 2024-06-14 | 348,636EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 2,427.1 | 2,674.4 | 3,569.6 | 3,383.7 | 2,924.7 | 2,937.7 | 3,005.2 | 3,068.1 |
growth-% | -8.7 % | 10.2 % | 33.5 % | -5.2 % | -13.6 % | 0.4 % | 2.3 % | 2.1 % |
EBITDA | 413.3 | 373.2 | 558.8 | 539.9 | 573.9 | 554.6 | 562.9 | 569.7 |
EBIT (adj.) | 237.7 | 225.5 | 361.6 | 463.0 | 414.4 | 379.3 | 385.0 | 388.7 |
EBIT | 215.9 | 170.1 | 347.6 | 336.3 | 391.0 | 359.3 | 365.0 | 368.7 |
Profit before taxes | 181.0 | 143.4 | 308.2 | 291.9 | 355.7 | 332.0 | 336.2 | 341.2 |
Net income | 131.3 | 108.0 | 231.7 | 199.0 | 268.6 | 251.0 | 254.2 | 258.1 |
EPS (adj.) | 1.00 | 1.07 | 1.60 | 2.12 | 1.90 | 1.76 | 1.79 | 1.81 |
growth-% | 9.6 % | 6.6 % | 49.9 % | 32.6 % | -10.4 % | -7.2 % | 1.2 % | 1.4 % |
Dividend | 0.58 | 0.58 | 0.62 | 0.68 | 0.75 | 0.80 | 0.82 | 0.88 |
Dividend ratio | 67.6 % | 82.2 % | 41.1 % | 52.5 % | 42.9 % | 49.0 % | 49.5 % | 52.6 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.0 % | 14.0 % | 15.7 % | 16.0 % | 19.6 % | 18.9 % | 18.7 % | 18.6 % |
EBIT-% (adj.) | 9.8 % | 8.4 % | 10.1 % | 13.7 % | 14.2 % | 12.9 % | 12.8 % | 12.7 % |
EBIT-% | 8.9 % | 6.4 % | 9.7 % | 9.9 % | 13.4 % | 12.2 % | 12.1 % | 12.0 % |
ROE | 10.9 % | 8.6 % | 15.5 % | 11.9 % | 15.4 % | 13.2 % | 12.5 % | 11.9 % |
ROI | 10.0 % | 7.6 % | 13.8 % | 12.6 % | 15.1 % | 14.0 % | 13.9 % | 13.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 12.94 | 13.33 | 14.33 | 16.79 | 23.02 | 23.02 | 23.02 | 23.02 |
Shares | 152.9 | 153.1 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 | 153.6 |
Market cap | 1,978.8 | 2,041.2 | 2,201.4 | 2,579.3 | 3,536.3 | 3,536.3 | 3,536.3 | 3,536.3 |
Enterprise value | 2,732.3 | 2,885.2 | 2,967.7 | 3,109.6 | 3,795.8 | 3,690.8 | 3,583.3 | 3,476.4 |
EV/S | 1.1 | 1.1 | 0.8 | 0.9 | 1.3 | 1.3 | 1.2 | 1.1 |
EV/EBITDA | 6.6 | 7.7 | 5.3 | 5.8 | 6.6 | 6.7 | 6.4 | 6.1 |
EV/EBIT (adj.) | 11.5 | 12.8 | 8.2 | 6.7 | 9.2 | 9.7 | 9.3 | 8.9 |
EV/EBIT | 12.7 | 17.0 | 8.5 | 9.2 | 9.7 | 10.3 | 9.8 | 9.4 |
P/E (adj.) | 12.9 | 12.5 | 9.0 | 7.9 | 12.1 | 13.1 | 12.9 | 12.7 |
P/E | 15.1 | 18.9 | 9.5 | 13.0 | 13.2 | 14.1 | 13.9 | 13.7 |
P/B | 1.7 | 1.5 | 1.3 | 1.5 | 1.9 | 1.8 | 1.7 | 1.6 |
P/S | 0.8 | 0.8 | 0.6 | 0.8 | 1.2 | 1.2 | 1.2 | 1.2 |
Dividend yield | 4.5 % | 4.4 % | 4.3 % | 4.1 % | 3.3 % | 3.5 % | 3.6 % | 3.8 % |
Equity ratio | 43.2 % | 42.9 % | 46.2 % | 48.4 % | 55.8 % | 59.5 % | 61.7 % | 62.9 % |
Gearing ratio | 63.0 % | 63.3 % | 45.8 % | 31.8 % | 14.0 % | 7.8 % | 2.2 % | -2.7 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 840.0 | 828.7 | 808.9 | 3,383.7 | 763.4 | 714.8 | 720.3 | 726.2 | 2,924.7 |
EBITDA | 147.3 | 157.2 | 51.2 | 539.9 | 154.1 | 142.6 | 138.6 | 138.6 | 573.9 |
EBIT | 97.2 | 104.5 | 1.2 | 336.3 | 109.2 | 96.6 | 92.6 | 92.6 | 391.0 |
Profit before taxes | 85.0 | 94.6 | -10.4 | 291.9 | 100.9 | 87.6 | 83.6 | 83.6 | 355.7 |
Net income | 64.6 | 71.7 | -30.3 | 199.0 | 75.8 | 66.3 | 63.2 | 63.2 | 268.6 |
ShowingAll content types
![Kemira Oyj, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/325e6e83-bbd5-4e37-892e-cafb5d186f94.png)
Kemira Oyj: Announcement of manager's transaction; Esa-Matti Puputti, EVP, Operational Excellence & Sustainability has sold 15,000 Kemira shares
Kemira Oyj: Change in Kemira's Board of Directors: Fernanda Lopes Larsen to leave the Board of Directors
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
Kemira Oyj: Announcement of manager's transaction; Tuija Pohjolainen-Hiltunen, President of the Industry & Water segment, has sold 8,420 Kemira shares
Kemira Oyj: Financial reporting and Annual General Meeting in 2025
Kemira Oyj: Inside information, positive profit warning: Kemira upgrades its outlook for 2024
Kemira Oyj: Members of the Nomination Board
Kemira Oyj: Invitation to Kemira's Capital Markets Day on September 26
Kemira Oyj: Announcement of manager's transaction; CFO Petri Castrén has sold 10,000 Kemira shares
Kemira Oyj: Transfer of the company's own shares
Kemira Oyj: Announcement of manager's transaction; Tina Sejersgård Fanø has received Kemira's shares as part of remuneration of the Board
Kemira Oyj: Announcement of manager's transaction; Matti Kähkönen has received Kemira's shares as part of remuneration of the Board
Kemira Oyj: Announcement of manager's transaction; Timo Lappalainen has received Kemira's shares as part of remuneration of the Board
Kemira Oyj: Announcement of manager's transaction; Kristian Pullola has received Kemira's shares as part of remuneration of the Board
Kemira Oyj: Announcement of manager's transaction; Werner Fuhrmann has received Kemira's shares as part of remuneration of the Board
Kemira Oyj: Announcement of manager's transaction; Mikael Staffas has received Kemira's shares as part of remuneration of the Board
Kemira Oyj: Announcement of manager's transaction; Annika Paasikivi has received Kemira's shares as part of remuneration of the Board
Kemira Oyj: Announcement of manager's transaction; Fernanda Lopes Larsen has received Kemira's shares as part of remuneration of the Board
![Kemira Oyj, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/ec5ade4c-0481-4a48-8e1a-dc21284b5bfa.png)