Copyright © Inderes 2011 - present. All rights reserved.

Raisio

2.235

 

EUR

 

-2.83 %

RAISIO

NASDAQ Helsinki

Food & Beverage

Consumer Goods & Services

6,633 following
www.raisio.com

Raisio Group is a Finnish company operating within the food industry. The international company focuses especially on plant-based food. The company's product portfolio includes several food brands and plant-based food ingredients. Most of the activities are located in the Finnish domestic market. Raisio Group has their headquarters in Raisio, Finland.

P/E (adj.) (24e)
16.71
EV/EBIT (adj.) (24e)
11.98
P/B (24e)
1.37
Dividend yield-% (24e)
6.26 %
Target price
2.40 EUR
Recommendation
Accumulate
Updated
5.11.2024
NASDAQ Helsinki
RAIVV
Daily low / high price
2.185 / 2.305 EUR
Market cap
355.75M EUR
Turnover
725.29K EUR
Volume
325K
Business risk
Valuation risk
Current
Previous

Latest research

Raisio: Overseas growth ambitions add a variable for the coming years
2023-11-04

Analyst

Pauli Lohi
Pauli Lohi
Analyst

Latest videos

Raisio Oyj, Q3'24
2024-11-05
Raisio Oyj, Q2'24
2024-08-07
Raisio Oyj, Q1'24
2024-05-07

Financial calendar

Interim report
2024-11-05
Annual report
2025-02-13
General meeting
2025-04-15
Interim report
2025-05-13
Interim report
2025-08-12

Income statement

20202021202220232024e2025e2026e2027e
Revenue233.6246.6220.8219.5229.4240.7250.6260.4
growth-%-1.2 %5.6 %-10.4 %-0.6 %4.5 %4.9 %4.1 %3.9 %
EBITDA35.132.227.830.331.736.338.240.0
EBIT (adj.)27.722.118.422.723.926.027.428.6
EBIT28.923.717.919.121.826.027.428.6
Profit before taxes29.424.615.022.225.528.829.230.2
Net income23.420.812.517.519.122.222.523.2
EPS (adj.)0.140.120.080.130.130.140.140.15
growth-%-12.6 %-14.6 %-32.6 %63.4 %0.5 %5.0 %1.5 %3.2 %
Dividend0.130.140.140.140.140.140.150.16
Dividend ratio87.4 %106.8 %177.4 %126.8 %116.0 %99.7 %105.2 %108.7 %

Profitability and return on capital

20202021202220232024e2025e2026e2027e
EBITDA-%15.0 %13.0 %12.6 %13.8 %13.8 %15.1 %15.2 %15.3 %
EBIT-% (adj.)11.9 %9.0 %8.3 %10.3 %10.4 %10.8 %11.0 %11.0 %
EBIT-%12.4 %9.6 %8.1 %8.7 %9.5 %10.8 %11.0 %11.0 %
ROE8.7 %7.6 %4.6 %6.7 %7.4 %8.6 %8.8 %9.0 %
ROI11.2 %8.5 %6.4 %6.9 %8.6 %10.3 %10.7 %10.9 %

Valuation

20202021202220232024e2025e2026e2027e
Share price (EUR)3.193.402.432.042.242.242.242.24
Shares157.4158.4158.4158.4158.0158.0158.0158.0
Market cap502.3538.7384.2322.4353.1353.1353.1353.1
Enterprise value419.2478.8339.1264.9285.8286.7288.2289.8
EV/S1.81.91.51.21.21.21.21.1
EV/EBITDA12.014.912.28.79.07.97.67.3
EV/EBIT (adj.)15.121.718.511.712.011.010.510.1
EV/EBIT14.520.218.913.913.111.010.510.1
P/E (adj.)22.528.129.715.316.715.915.715.2
P/E21.425.930.718.418.515.915.715.2
P/B1.91.91.51.21.41.41.41.4
P/S2.22.21.71.51.51.51.41.4
Dividend yield4.1 %4.1 %5.8 %6.9 %6.3 %6.3 %6.7 %7.2 %
Equity ratio85.7 %79.2 %79.2 %80.3 %81.4 %80.4 %79.5 %78.5 %
Gearing ratio-30.8 %-21.3 %-17.2 %-22.1 %-26.2 %-25.8 %-25.2 %-24.6 %

Quarter data

Q4/232023Q1/24Q2/24Q3/24Q4/24e2024eQ1/25eQ2/25e
Revenue54.2219.555.557.359.157.5229.459.359.5
EBITDA6.730.36.29.28.18.231.77.39.7
EBIT3.119.13.66.85.75.721.84.87.1
Profit before taxes4.422.24.57.76.96.425.55.57.8
Net income3.817.53.55.64.95.119.14.26.0
Login in to make your own estimates and see other investors estimates.
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
Create account