Metso
8
EUR
-0.02 %
METSO
NASDAQ Helsinki
Industrial Goods & Services
Industrials
12,713 following
-0.02%
-3.17%
-15.27%
-14.03%
-32.57%
-12.76%
-12.2%
-15.81%
+42.65%
+148.64%
www.mogroup.com/corporate/investors
Metso is a supplier of technologies promoting sustainable development as well as comprehensive solutions and services for handling aggregates, mineral processing and metal refining all over the world. The company improves the efficiency of its customers' energy and water use, increases their productivity and reduces environmental risks with the help of its product and process know-how. Metso was born from the merger of Metso Minerals and Outotec in July 2020, and its headquarters is in Helsinki.
P/E (adj.) (24e)
13.11
EV/EBIT (adj.) (24e)
10.06
P/B (24e)
2.53
Dividend yield-% (24e)
4.38 %
Target price
11.00 EUR
Recommendation
Buy
Updated
24.10.2024
NASDAQ Helsinki
METSO
Daily low / high price
7.93 / 8.02
EUR
Market cap
6.63B EUR
Turnover
3.11M EUR
Volume
390K
Business risk
Valuation risk
Current
Previous
Analyst
Erkki Vesola
Analyst
Latest videos
Financial calendar
Annual report
2025-02-13
Interim report
2025-04-24
General meeting
2025-04-24
Interim report
2025-07-23
Interim report
2025-10-23
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,898.0 | 4,236.0 | 4,970.0 | 5,390.0 | 4,939.3 | 5,228.1 | 5,507.2 | 5,729.3 |
growth-% | -6.9 % | 8.7 % | 17.3 % | 8.5 % | -8.4 % | 5.8 % | 5.3 % | 4.0 % |
EBITDA | 437.3 | 591.4 | 645.3 | 963.0 | 915.9 | 948.1 | 1,028.7 | 1,069.2 |
EBIT (adj.) | 349.3 | 474.4 | 651.3 | 823.0 | 745.9 | 789.6 | 848.3 | 882.7 |
EBIT | 277.3 | 424.4 | 489.3 | 805.0 | 753.9 | 789.6 | 848.3 | 882.7 |
Profit before taxes | 239.3 | 384.9 | 426.3 | 725.0 | 681.9 | 749.2 | 800.0 | 846.0 |
Net income | 176.3 | 341.2 | 318.3 | 536.0 | 510.4 | 561.9 | 600.0 | 634.5 |
EPS (adj.) | 0.28 | 0.46 | 0.53 | 0.66 | 0.61 | 0.68 | 0.73 | 0.77 |
growth-% | -19.1 % | 63.0 % | 16.1 % | 25.0 % | -8.2 % | 11.4 % | 6.8 % | 5.8 % |
Dividend | 0.20 | 0.23 | 0.30 | 0.36 | 0.35 | 0.38 | 0.40 | 0.45 |
Dividend ratio | 93.9 % | 55.8 % | 77.8 % | 55.5 % | 56.7 % | 55.9 % | 55.1 % | 58.6 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.2 % | 14.0 % | 13.0 % | 17.9 % | 18.5 % | 18.1 % | 18.7 % | 18.7 % |
EBIT-% (adj.) | 9.0 % | 11.2 % | 13.1 % | 15.3 % | 15.1 % | 15.1 % | 15.4 % | 15.4 % |
EBIT-% | 7.1 % | 10.0 % | 9.8 % | 14.9 % | 15.3 % | 15.1 % | 15.4 % | 15.4 % |
ROE | 8.7 % | 15.9 % | 13.9 % | 21.7 % | 19.6 % | 20.5 % | 19.8 % | 19.1 % |
ROI | 8.4 % | 12.9 % | 14.3 % | 21.2 % | 18.9 % | 19.7 % | 21.0 % | 21.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.18 | 9.35 | 9.61 | 9.17 | 8.00 | 8.00 | 8.00 | 8.00 |
Shares | 827.6 | 827.6 | 825.6 | 826.3 | 826.3 | 826.3 | 826.3 | 826.3 |
Market cap | 6,765.7 | 7,736.5 | 7,934.4 | 7,577.4 | 6,610.6 | 6,610.6 | 6,610.6 | 6,610.6 |
Enterprise value | 7,564.7 | 8,214.5 | 8,618.4 | 8,461.4 | 7,502.6 | 7,218.9 | 6,933.4 | 6,620.9 |
EV/S | 1.9 | 1.9 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 |
EV/EBITDA | 17.3 | 13.9 | 13.4 | 8.8 | 8.2 | 7.6 | 6.7 | 6.2 |
EV/EBIT (adj.) | 21.7 | 17.3 | 13.2 | 10.3 | 10.1 | 9.1 | 8.2 | 7.5 |
EV/EBIT | 27.3 | 19.4 | 17.6 | 10.5 | 10.0 | 9.1 | 8.2 | 7.5 |
P/E (adj.) | 29.1 | 20.4 | 18.1 | 13.8 | 13.1 | 11.8 | 11.0 | 10.4 |
P/E | 38.4 | 22.7 | 24.9 | 14.1 | 13.0 | 11.8 | 11.0 | 10.4 |
P/B | 3.3 | 3.4 | 3.4 | 2.9 | 2.5 | 2.3 | 2.1 | 1.9 |
P/S | 1.7 | 1.8 | 1.6 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 |
Dividend yield | 2.5 % | 2.5 % | 3.1 % | 3.9 % | 4.4 % | 4.8 % | 5.0 % | 5.6 % |
Equity ratio | 37.7 % | 40.2 % | 36.3 % | 38.3 % | 39.9 % | 43.3 % | 46.8 % | 49.8 % |
Gearing ratio | 39.2 % | 21.2 % | 29.1 % | 33.8 % | 34.0 % | 21.0 % | 10.2 % | 0.3 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,341.0 | 5,390.0 | 1,217.0 | 1,214.0 | 1,160.0 | 1,348.3 | 4,939.3 | 1,204.8 | 1,302.7 |
EBITDA | 241.6 | 963.0 | 229.7 | 235.5 | 217.7 | 233.0 | 915.9 | 213.0 | 236.8 |
EBIT | 200.6 | 805.0 | 187.7 | 195.5 | 177.7 | 193.0 | 753.9 | 173.4 | 197.1 |
Profit before taxes | 175.6 | 725.0 | 165.4 | 179.8 | 159.7 | 177.0 | 681.9 | 163.3 | 187.0 |
Net income | 132.6 | 536.0 | 124.4 | 133.8 | 122.7 | 129.5 | 510.4 | 122.5 | 140.3 |
ShowingAll content types
Metso Corporation: Metso's financial reporting and Annual General Meeting in 2025
Metso Corporation: Metso's new organization and Leadership Team
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