Keskisuomalainen
6.9
EUR
+1.47 %
KSL
NASDAQ Helsinki
Media & Entertainment
Consumer Goods & Services
3,209 following
+1.47%
+0.88%
-6.76%
-15.44%
-18.82%
-18.44%
-19.01%
-57.14%
-34.91%
-78.44%
www.keskisuomalainen.com
Keskisuomalainen operates in the media industry. The main business is focused on newspaper publishing and offering related materials. The Group has a number of brands. In addition to newspaper publishing, the company also offers printing and distribution services, as well as services in marketing to small and medium-sized corporate customers. The company is headquartered in Jyväskylä.
P/E (adj.) (24e)
74.05
EV/EBIT (adj.) (24e)
152.68
P/B (24e)
1.66
Dividend yield-% (24e)
7.97 %
Target price
8.40 EUR
Recommendation
Reduce
Updated
27.9.2024
NASDAQ Helsinki
KSL
Daily low / high price
6.8 / 7
EUR
Market cap
75.61M EUR
Turnover
23.12K EUR
Volume
3.3K
Business risk
Valuation risk
Current
Previous
Analyst
Arttu Heikura
Analyst
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 206.8 | 211.7 | 220.9 | 208.5 | 201.9 | 218.1 | 216.8 | 213.8 |
| growth-% | -10.5 % | 2.4 % | 4.3 % | -5.6 % | -3.2 % | 8.1 % | -0.6 % | -1.4 % |
| EBITDA | 19.0 | 23.3 | 28.5 | 11.1 | 12.6 | 21.1 | 19.9 | 20.8 |
| EBIT (adj.) | 9.1 | 12.5 | 3.7 | -0.9 | 0.8 | 12.4 | 11.2 | 12.0 |
| EBIT | 4.9 | 9.6 | 10.0 | -13.8 | -7.0 | 12.4 | 11.2 | 12.0 |
| Profit before taxes | 22.0 | 10.3 | 11.8 | -13.5 | -6.8 | 12.6 | 11.5 | 12.3 |
| Net income | 20.4 | 6.9 | 7.5 | -13.1 | -6.8 | 10.0 | 9.1 | 9.7 |
| EPS (adj.) | 2.44 | 0.97 | 0.12 | -0.01 | 0.09 | 0.91 | 0.83 | 0.88 |
| growth-% | 96.6 % | -60.1 % | -87.7 % | -112.5 % | 874.5 % | -8.9 % | 7.0 % | |
| Dividend | 1.00 | 1.00 | 1.00 | 0.55 | 0.55 | 0.65 | 0.70 | 0.80 |
| Dividend ratio | 49.4 % | 146.0 % | 133.9 % | -42.3 % | -88.9 % | 71.6 % | 84.7 % | 90.4 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 9.2 % | 11.0 % | 12.9 % | 5.3 % | 6.2 % | 9.7 % | 9.2 % | 9.7 % |
| EBIT-% (adj.) | 4.4 % | 5.9 % | 1.7 % | -0.4 % | 0.4 % | 5.7 % | 5.2 % | 5.6 % |
| EBIT-% | 2.4 % | 4.5 % | 4.5 % | -6.6 % | -3.5 % | 5.7 % | 5.2 % | 5.6 % |
| ROE | 24.0 % | 7.5 % | 8.7 % | -18.5 % | -13.1 % | 20.9 % | 17.9 % | 18.5 % |
| ROI | 13.8 % | 6.0 % | 6.5 % | -10.8 % | -6.3 % | 11.6 % | 10.9 % | 11.6 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 10.90 | 16.35 | 12.05 | 8.46 | 6.90 | 6.90 | 6.90 | 6.90 |
| Shares | 10.1 | 10.0 | 10.0 | 10.0 | 11.0 | 11.0 | 11.0 | 11.0 |
| Market cap | 109.8 | 164.2 | 121.0 | 85.0 | 75.6 | 75.6 | 75.6 | 75.6 |
| Enterprise value | 159.1 | 211.5 | 156.1 | 122.0 | 115.1 | 109.5 | 108.0 | 106.6 |
| EV/S | 0.8 | 1.0 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 |
| EV/EBITDA | 8.4 | 9.1 | 5.5 | 11.0 | 9.2 | 5.2 | 5.4 | 5.1 |
| EV/EBIT (adj.) | 17.5 | 16.9 | 42.2 | - | 152.7 | 8.8 | 9.6 | 8.9 |
| EV/EBIT | 32.5 | 22.0 | 15.6 | - | - | 8.8 | 9.6 | 8.9 |
| P/E (adj.) | 4.5 | 16.8 | 100.8 | - | 74.1 | 7.6 | 8.3 | 7.8 |
| P/E | 5.4 | 23.9 | 16.1 | - | - | 7.6 | 8.3 | 7.8 |
| P/B | 1.2 | 1.8 | 1.5 | 1.5 | 1.7 | 1.5 | 1.5 | 1.4 |
| P/S | 0.5 | 0.8 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 |
| Dividend yield | 9.2 % | 6.1 % | 8.3 % | 6.5 % | 8.0 % | 9.4 % | 10.1 % | 11.6 % |
| Equity ratio | 43.7 % | 42.3 % | 42.3 % | 34.7 % | 28.6 % | 32.0 % | 33.3 % | 34.7 % |
| Gearing ratio | 53.3 % | 52.3 % | 42.4 % | 64.2 % | 86.9 % | 68.5 % | 63.1 % | 58.1 % |
Quarter data
| Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24 | Q3/24e | Q4/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109.0 | 99.5 | 208.5 | 102.6 | 99.3 | ||||
| EBITDA | 6.7 | 4.4 | 11.1 | 6.8 | 5.8 | ||||
| EBIT | 0.4 | -14.1 | -13.8 | -6.1 | -0.9 | ||||
| Profit before taxes | 0.7 | -14.1 | -13.5 | -6.0 | -0.8 | ||||
| Net income | 0.8 | -13.8 | -13.1 | -6.1 | -0.7 |
ShowingAll content types
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