Partnera
0.78
EUR
+12.23 %
PARTNE1
First North Finland
Investment
Financials
1,908 following
+12.23%
+18.18%
+15.56%
+36.36%
+19.63%
+17.12%
-64.55%
-
-68.42%
www.partnera.fi/sijoittajat/partnera-sijoituskohteena.html
Partnera is an investment company. The company specializes in investment, ownership, and further management of unlisted companies in the energy and manufacturing sector. The vision is to create long-term good returns for shareholders by owning and developing growth companies with value potential. The largest investments are in the Nordic market.
P/E (adj.) (24e)
291.23
EV/EBIT (adj.) (24e)
11.02
P/B (24e)
0.57
Dividend yield-% (24e)
5.13 %
Target price
0.85 EUR
Recommendation
Accumulate
Updated
22.8.2024
First North Finland
PARTNE1
Daily low / high price
0.685 / 0.78
EUR
Market cap
29.17M EUR
Turnover
28.88K EUR
Volume
40K
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
Aapeli Pursimo
Analyst
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 31.1 | 78.2 | 85.4 | 50.4 | 44.3 | 46.9 | 51.6 | 53.7 |
| growth-% | 36.4 % | 151.4 % | 9.2 % | -40.9 % | -12.1 % | 5.9 % | 10.0 % | 4.0 % |
| EBITDA | 10.8 | 11.5 | -2.9 | 8.2 | 7.5 | 6.9 | 8.4 | 8.8 |
| EBIT (adj.) | 5.7 | 7.3 | -8.0 | 8.2 | 2.6 | 3.1 | 4.3 | 4.9 |
| EBIT | 7.4 | 5.6 | -18.9 | 2.6 | 2.7 | 2.0 | 3.2 | 3.7 |
| Profit before taxes | 7.8 | 4.4 | -26.9 | -0.6 | 6.7 | -0.1 | 1.3 | 1.9 |
| Net income | 6.1 | 3.3 | -24.1 | -0.6 | 5.0 | -0.9 | 0.3 | 0.8 |
| EPS (adj.) | 0.12 | 0.14 | -0.37 | 0.14 | 0.00 | 0.01 | 0.04 | 0.05 |
| growth-% | -39.6 % | 15.2 % | -361.9 % | -98.1 % | 188.4 % | 400.7 % | 39.4 % | |
| Dividend | 0.11 | 0.08 | 0.00 | 0.00 | 0.04 | 0.02 | 0.02 | 0.02 |
| Dividend ratio | 65.4 % | 87.7 % | 29.2 % | -85.0 % | 269.2 % | 88.2 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 34.6 % | 14.7 % | -3.4 % | 16.3 % | 16.9 % | 14.8 % | 16.3 % | 16.4 % |
| EBIT-% (adj.) | 18.3 % | 9.4 % | -9.4 % | 16.3 % | 5.9 % | 6.6 % | 8.4 % | 9.1 % |
| EBIT-% | 23.8 % | 7.1 % | -22.1 % | 5.1 % | 6.1 % | 4.2 % | 6.2 % | 7.0 % |
| ROE | 8.5 % | 4.6 % | -41.4 % | -1.4 % | 10.6 % | -1.8 % | 0.6 % | 1.8 % |
| ROI | 7.9 % | 5.2 % | -17.8 % | 3.2 % | 4.0 % | 3.0 % | 4.9 % | 5.8 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 1.90 | 2.23 | 0.75 | 0.65 | 0.78 | 0.78 | 0.78 | 0.78 |
| Shares | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 |
| Market cap | 68.7 | 80.6 | 27.1 | 23.5 | 28.2 | 28.2 | 28.2 | 28.2 |
| Enterprise value | 52.5 | 109.2 | 61.0 | 38.5 | 29.0 | 20.3 | 19.7 | 18.2 |
| EV/S | 1.7 | 1.4 | 0.7 | 0.8 | 0.7 | 0.4 | 0.4 | 0.3 |
| EV/EBITDA | 4.9 | 9.5 | - | 4.7 | 3.9 | 2.9 | 2.3 | 2.1 |
| EV/EBIT (adj.) | 9.2 | 14.9 | - | 4.7 | 11.0 | 6.6 | 4.6 | 3.7 |
| EV/EBIT | 7.1 | 19.6 | - | 15.0 | 10.8 | 10.4 | 6.2 | 4.9 |
| P/E (adj.) | 15.6 | 15.9 | - | 4.7 | 291.2 | 101.0 | 20.2 | 14.5 |
| P/E | 11.3 | 24.4 | - | - | 5.7 | - | 105.0 | 34.4 |
| P/B | 0.9 | 1.1 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 |
| P/S | 2.2 | 1.0 | 0.3 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 |
| Dividend yield | 5.8 % | 3.6 % | 5.1 % | 2.6 % | 2.6 % | 2.6 % | ||
| Equity ratio | 66.7 % | 41.6 % | 31.5 % | 55.4 % | 60.9 % | 59.5 % | 58.6 % | 58.4 % |
| Gearing ratio | -21.8 % | 37.9 % | 72.6 % | 32.7 % | -21.4 % | -16.3 % | -17.7 % | -20.8 % |
Quarter data
| Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22.4 | 50.4 | 19.6 | 24.7 | 44.3 | ||||
| EBITDA | 2.3 | 8.2 | 3.7 | 3.8 | 7.5 | ||||
| EBIT | -0.3 | 2.6 | 1.2 | 1.4 | 2.7 | ||||
| Profit before taxes | -0.1 | -0.6 | 6.4 | 0.3 | 6.7 | ||||
| Net income | -0.6 | 0.2 | -0.6 | 5.3 | -0.3 | 5.0 |
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