Neste
14.275
EUR
+0.42 %
NESTE
NASDAQ Helsinki
Non-Renewable
Energy
23,769 following
+0.42%
-7.15%
-28.28%
-28.73%
-55.68%
-58.62%
-68.36%
-53.97%
+164.68%
www.neste.com/investors
Neste produces transport fuel and renewable fuels. Today, the largest operations and extraction are held in the Nordic market, where the company is active in the entire value chain, from extraction to delivery to port depots. In addition, the opportunity is given for direct sales where customers can pick up fuel at selected stations. The largest market is in the Nordic region, and the company is headquartered in Espoo, Finland.
P/E (adj.) (24e)
53.53
EV/EBIT (adj.) (24e)
43.48
P/B (24e)
1.45
Dividend yield-% (24e)
-
Target price
15.50 EUR
Recommendation
Accumulate
Updated
10.11.2024
NASDAQ Helsinki
NESTE
Daily low / high price
14.11 / 14.46
EUR
Market cap
10.98B EUR
Turnover
19.98M EUR
Volume
1.4M
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Annual report
2025-02-13
General meeting
2025-03-25
Interim report
2025-04-29
Interim report
2025-07-24
Interim report
2025-10-29
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 11,752.0 | 15,148.0 | 25,707.4 | 22,925.9 | 20,590.4 | 23,829.7 | 27,524.6 | 28,168.0 |
growth-% | -25.8 % | 28.9 % | 69.7 % | -10.8 % | -10.2 % | 15.7 % | 15.5 % | 2.3 % |
EBITDA | 1,508.1 | 2,607.0 | 3,047.3 | 2,547.5 | 1,087.9 | 1,977.6 | 2,879.9 | 3,086.3 |
EBIT (adj.) | 1,416.1 | 1,342.0 | 2,898.0 | 2,591.5 | 343.6 | 979.3 | 1,867.1 | 2,042.0 |
EBIT | 828.1 | 2,023.0 | 2,409.0 | 1,681.5 | 120.6 | 979.3 | 1,867.1 | 2,042.0 |
Profit before taxes | 786.8 | 1,962.0 | 2,278.0 | 1,595.5 | 2.6 | 839.8 | 1,747.8 | 1,938.1 |
Net income | 712.4 | 1,771.4 | 1,887.0 | 1,432.5 | 1.8 | 711.8 | 1,483.6 | 1,645.4 |
EPS (adj.) | 1.61 | 1.43 | 3.04 | 2.88 | 0.27 | 0.93 | 1.93 | 2.14 |
growth-% | -18.8 % | -10.9 % | 112.3 % | -5.3 % | -90.7 % | 247.5 % | 108.4 % | 10.9 % |
Dividend | 0.80 | 0.82 | 1.52 | 1.20 | 0.00 | 0.40 | 0.60 | 0.70 |
Dividend ratio | 86.2 % | 35.6 % | 61.9 % | 64.4 % | 43.2 % | 31.1 % | 32.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.8 % | 17.2 % | 11.9 % | 11.1 % | 5.3 % | 8.3 % | 10.5 % | 11.0 % |
EBIT-% (adj.) | 12.0 % | 8.9 % | 11.3 % | 11.3 % | 1.7 % | 4.1 % | 6.8 % | 7.2 % |
EBIT-% | 7.0 % | 13.4 % | 9.4 % | 7.3 % | 0.6 % | 4.1 % | 6.8 % | 7.2 % |
ROE | 12.0 % | 27.5 % | 24.7 % | 17.1 % | 0.0 % | 9.0 % | 16.8 % | 16.4 % |
ROI | 11.5 % | 25.3 % | 24.5 % | 14.3 % | 1.0 % | 7.8 % | 14.5 % | 15.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 59.16 | 43.36 | 43.02 | 32.21 | 14.28 | 14.28 | 14.28 | 14.28 |
Shares | 767.8 | 768.0 | 768.1 | 768.2 | 768.2 | 768.2 | 768.2 | 768.2 |
Market cap | 45,425.2 | 33,299.1 | 33,042.9 | 24,743.7 | 10,966.1 | 10,966.1 | 10,966.1 | 10,966.1 |
Enterprise value | 45,181.0 | 33,475.1 | 34,386.9 | 27,236.7 | 14,940.7 | 14,360.7 | 13,288.9 | 11,720.5 |
EV/S | 3.8 | 2.2 | 1.3 | 1.2 | 0.7 | 0.6 | 0.5 | 0.4 |
EV/EBITDA | 30.0 | 12.8 | 11.3 | 10.7 | 13.7 | 7.3 | 4.6 | 3.8 |
EV/EBIT (adj.) | 31.9 | 24.9 | 11.9 | 10.5 | 43.5 | 14.7 | 7.1 | 5.7 |
EV/EBIT | 54.6 | 16.5 | 14.3 | 16.2 | 123.9 | 14.7 | 7.1 | 5.7 |
P/E (adj.) | 36.8 | 30.3 | 14.1 | 11.2 | 53.5 | 15.4 | 7.4 | 6.7 |
P/E | 63.8 | 18.8 | 17.5 | 17.3 | 5,957.4 | 15.4 | 7.4 | 6.7 |
P/B | 7.7 | 4.8 | 4.0 | 2.9 | 1.5 | 1.3 | 1.2 | 1.0 |
P/S | 3.9 | 2.2 | 1.3 | 1.1 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 1.4 % | 1.9 % | 3.5 % | 3.7 % | 2.8 % | 4.2 % | 4.9 % | |
Equity ratio | 60.4 % | 56.6 % | 56.3 % | 53.0 % | 47.9 % | 50.3 % | 55.1 % | 58.0 % |
Gearing ratio | -4.1 % | 2.5 % | 16.1 % | 29.5 % | 52.7 % | 41.1 % | 24.6 % | 7.1 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 6,303.6 | 22,925.9 | 4,800.9 | 4,642.1 | 5,624.3 | 5,523.1 | 20,590.4 | ||
EBITDA | 672.5 | 2,547.5 | 442.0 | 118.8 | 300.6 | 226.5 | 1,087.9 | ||
EBIT | 415.4 | 1,681.5 | 200.0 | -118.5 | 53.6 | -14.5 | 120.6 | ||
Profit before taxes | 406.1 | 1,595.5 | 189.0 | -168.8 | 26.9 | -44.5 | 2.6 | ||
Net income | 399.8 | 1,432.5 | 162.0 | -144.4 | 22.5 | -38.3 | 1.8 |
ShowingAll content types
Inside information: Neste changes its guidance due to an unplanned shutdown of Rotterdam refinery
NESTE Q3’24: No quick fixes
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