Pihlajalinna
11.4
EUR
0 %
PIHLIS
NASDAQ Helsinki
Health Care Providers
Health Care
8,687 following
0%
+6.54%
+17.28%
+21.54%
+61.47%
+61.47%
-5.79%
-25%
-0.87%
investors.pihlajalinna.fi
Pihlajalinna produces private social and health services. The company offers comprehensive medical center and hospital services as well as occupational health and insurance cooperation services. In addition, Pihlajalinna offers services for welfare areas, such as social and health care service production models. The company was founded in 2001 and its head office is located in Tampereella, Finland.
P/E (adj.) (24e)
9.98
EV/EBIT (adj.) (24e)
12.32
P/B (24e)
1.5
Dividend yield-% (24e)
3.68 %
Target price
11.80 EUR
Recommendation
Accumulate
Updated
8.11.2024
NASDAQ Helsinki
PIHLIS
Daily low / high price
11.2 / 11.45
EUR
Market cap
257.87M EUR
Turnover
69.02K EUR
Volume
6.1K
Business risk
Valuation risk
Current
Previous
Analyst
Roni Peuranheimo
Analyst
Latest videos
Financial calendar
Annual report
2025-02-12
General meeting
2025-04-24
Interim report
2025-04-30
Interim report
2025-07-24
Interim report
2025-10-31
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 508.7 | 577.7 | 690.3 | 720.0 | 702.4 | 679.2 | 543.8 | 567.4 |
| growth-% | -1.9 % | 13.6 % | 19.5 % | 4.3 % | -2.4 % | -3.3 % | -19.9 % | 4.3 % |
| EBITDA | 52.5 | 63.0 | 54.4 | 72.6 | 100.3 | 100.5 | 87.6 | 90.9 |
| EBIT (adj.) | 24.2 | 33.4 | 18.9 | 30.3 | 48.7 | 50.4 | 38.8 | 42.3 |
| EBIT | 18.2 | 28.0 | 9.0 | 20.7 | 46.8 | 49.0 | 37.5 | 41.2 |
| Profit before taxes | 13.8 | 24.2 | 1.6 | 8.4 | 37.1 | 41.1 | 29.7 | 33.6 |
| Net income | 8.8 | 20.1 | 9.6 | 5.9 | 26.4 | 30.3 | 23.3 | 26.4 |
| EPS (adj.) | 0.63 | 1.10 | 0.82 | 0.56 | 1.14 | 1.29 | 1.06 | 1.22 |
| growth-% | -20.2 % | 75.3 % | -25.8 % | -31.5 % | 103.7 % | 13.3 % | -17.9 % | 14.6 % |
| Dividend | 0.20 | 0.30 | 0.00 | 0.07 | 0.42 | 0.44 | 0.44 | 0.46 |
| Dividend ratio | 51.2 % | 33.8 % | 27.1 % | 35.7 % | 32.6 % | 42.4 % | 39.1 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 10.3 % | 10.9 % | 7.9 % | 10.1 % | 14.3 % | 14.8 % | 16.1 % | 16.0 % |
| EBIT-% (adj.) | 4.8 % | 5.8 % | 2.7 % | 4.2 % | 6.9 % | 7.4 % | 7.1 % | 7.4 % |
| EBIT-% | 3.6 % | 4.8 % | 1.3 % | 2.9 % | 6.7 % | 7.2 % | 6.9 % | 7.3 % |
| ROE | 8.4 % | 17.5 % | 7.9 % | 4.3 % | 16.6 % | 16.8 % | 12.6 % | 13.9 % |
| ROI | 5.6 % | 8.7 % | 2.1 % | 3.9 % | 9.1 % | 9.7 % | 7.3 % | 8.0 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 9.38 | 12.64 | 8.52 | 7.06 | 11.40 | 11.40 | 11.40 | 11.40 |
| Shares | 22.6 | 22.6 | 22.5 | 22.6 | 22.4 | 22.4 | 22.4 | 22.4 |
| Market cap | 212.1 | 285.6 | 192.1 | 159.7 | 255.6 | 255.6 | 255.6 | 255.6 |
| Enterprise value | 406.9 | 480.3 | 579.6 | 533.4 | 599.5 | 577.2 | 574.1 | 556.3 |
| EV/S | 0.8 | 0.8 | 0.8 | 0.7 | 0.9 | 0.8 | 1.1 | 1.0 |
| EV/EBITDA | 7.8 | 7.6 | 10.6 | 7.4 | 6.0 | 5.7 | 6.6 | 6.1 |
| EV/EBIT (adj.) | 16.8 | 14.4 | 30.7 | 17.6 | 12.3 | 11.5 | 14.8 | 13.2 |
| EV/EBIT | 22.4 | 17.2 | 64.5 | 25.8 | 12.8 | 11.8 | 15.3 | 13.5 |
| P/E (adj.) | 14.9 | 11.5 | 10.4 | 12.6 | 10.0 | 8.8 | 10.7 | 9.4 |
| P/E | 24.0 | 14.2 | 20.1 | 39.4 | 10.6 | 9.2 | 11.3 | 9.7 |
| P/B | 1.9 | 2.4 | 1.5 | 1.1 | 1.5 | 1.4 | 1.4 | 1.3 |
| P/S | 0.4 | 0.5 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 0.5 |
| Dividend yield | 2.1 % | 2.4 % | 1.0 % | 3.7 % | 3.9 % | 3.9 % | 4.0 % | |
| Equity ratio | 26.0 % | 26.8 % | 18.6 % | 22.0 % | 26.0 % | 29.0 % | 28.6 % | 31.0 % |
| Gearing ratio | 169.6 % | 158.8 % | 315.4 % | 244.4 % | 193.9 % | 162.6 % | 178.6 % | 154.3 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182.9 | 720.0 | 183.2 | 174.8 | 164.0 | 180.4 | 702.4 | ||
| EBITDA | 11.6 | 72.6 | 25.7 | 22.6 | 26.3 | 25.7 | 100.3 | ||
| EBIT | -2.0 | 20.7 | 12.7 | 9.5 | 11.8 | 12.8 | 46.8 | ||
| Profit before taxes | -6.0 | 8.4 | 10.2 | 6.7 | 9.5 | 10.7 | 37.1 | ||
| Net income | -5.2 | 5.9 | 7.2 | 4.8 | 6.3 | 8.1 | 26.4 |
ShowingAll content types
Pihlajalinna Oyj: Pihlajalinna Plc: Managers' transactions
Pihlajalinna, Q3'24
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
Pihlajalinna Oyj: Change in Pihlajalinna's Management Team: Seppo Kariniemi appointed as Chief Operating Officer of Public Services
Pihlajalinna Oyj: Pihlajalinna Interim Report 1 January-30 September 2024: Solid development in organic growth and profitability
Pihlajalinna Oyj: Insider information, positive profit warning: Pihlajalinna upgrades its profitability guidance for 2024 and provides preliminary information on revenue and profitability for the third quarter of 2024
Pihlajalinna Oyj: Insider information: The Wellbeing Services County of Pirkanmaa terminates the complete outsourcing agreement of Kolmostien Terveys
Pihlajalinna Oyj: Pihlajalinna Plc publishes Interim Report for January 1-September 30, 2024, on Thursday, 7 November 2024
Pihlajalinna Oyj: Insider information: The Wellbeing Services County of Pirkanmaa proposes to terminate Pihlajalinna's complete outsourcing agreement in Parkano and Kihniö
Pihlajalinna Oyj: Jaakko Liljeroos will commence as the Chief Legal Officer of Pihlajalinna on 1 December 2024
Pihlajalinna Oyj: Pihlajalinna Plc's financial reporting and AGM in 2025
Pihlajalinna Oyj: Correction: Anu Kallio will commence as the Director of Private Healthcare Services of Pihlajalinna on 1 October 2024
Pihlajalinna Oyj: Anu Kallio will commence as the Director of Private Healthcare Services of Pihlajalinna on 1 September 2024
Pihlajalinna Oyj: Change in Pihlajalinna's Management Team: Group's Chief Legal Officer to change
Pihlajalinna Oyj: Change in Pihlajalinna's Management Team: Mika Videman appointed as Chief People and Culture Officer
