Raute
12.2
EUR
-0.81 %
RAUTE
NASDAQ Helsinki
Industrial Goods & Services
Industrials
4,966 following
-0.81%
-1.61%
+4.72%
-8.61%
+9.91%
+23.98%
+22.74%
-38.34%
-46.97%
+89.18%
www.raute.com/investors
Raute operates in the industrial sector. A particular specialization is held for the forest industry, where the company offers machines and equipment adapted to the production process, with the main focus on plywood and laminate. In addition, the company provides spare parts, maintenance, and modernization of equipment. Raute operates worldwide, with the largest presence in Europe, North America, and Asia. The company's head office is located in Nastola.
P/E (adj.) (24e)
6.18
EV/EBIT (adj.) (24e)
3.49
P/B (24e)
1.51
Dividend yield-% (24e)
4.1 %
Target price
17.00 EUR
Recommendation
Buy
Updated
31.10.2024
NASDAQ Helsinki
RAUTE
Daily low / high price
12.2 / 12.4
EUR
Market cap
74.7M EUR
Turnover
9.61K EUR
Volume
784
Business risk
Valuation risk
Current
Previous
Analyst
Antti Viljakainen
Head of Research
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 115.0 | 142.2 | 158.3 | 145.4 | 199.7 | 194.1 | 178.0 | 181.4 |
growth-% | -24.0 % | 23.7 % | 11.3 % | -8.2 % | 37.3 % | -2.8 % | -8.3 % | 1.9 % |
EBITDA | 1.3 | 2.1 | -9.7 | 6.7 | 19.2 | 18.9 | 19.0 | 19.7 |
EBIT (adj.) | -2.8 | 2.1 | -7.2 | 4.4 | 14.2 | 13.7 | 13.8 | 14.5 |
EBIT | -2.8 | -2.2 | -14.6 | 1.9 | 13.7 | 13.7 | 13.8 | 14.5 |
Profit before taxes | -2.5 | -1.7 | -13.8 | 1.8 | 15.2 | 14.0 | 14.1 | 14.8 |
Net income | -1.8 | -1.8 | -11.5 | 1.4 | 12.1 | 10.8 | 10.8 | 11.4 |
EPS (adj.) | -0.43 | 0.37 | -1.31 | 0.52 | 1.97 | 1.70 | 1.70 | 1.77 |
growth-% | -124.1 % | -449.4 % | 282.6 % | -13.9 % | -0.1 % | 4.3 % | ||
Dividend | 0.80 | 0.00 | 0.00 | 0.10 | 0.50 | 0.55 | 0.60 | 0.65 |
Dividend ratio | -184.5 % | 45.3 % | 25.3 % | 31.3 % | 35.6 % | 36.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 1.1 % | 1.5 % | -6.1 % | 4.6 % | 9.6 % | 9.7 % | 10.7 % | 10.9 % |
EBIT-% (adj.) | -2.4 % | 1.5 % | -4.6 % | 3.0 % | 7.1 % | 7.1 % | 7.8 % | 8.0 % |
EBIT-% | -2.4 % | -1.6 % | -9.2 % | 1.3 % | 6.9 % | 7.1 % | 7.8 % | 8.0 % |
ROE | -4.1 % | -4.8 % | -40.4 % | 4.4 % | 27.5 % | 20.2 % | 17.9 % | 16.7 % |
ROI | -5.3 % | -4.7 % | -35.1 % | 5.9 % | 29.2 % | 24.5 % | 21.9 % | 20.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 22.70 | 19.80 | 8.26 | 9.84 | 12.20 | 12.20 | 12.20 | 12.20 |
Shares | 4.3 | 4.3 | 4.3 | 6.1 | 6.1 | 6.1 | 6.4 | 6.4 |
Market cap | 96.8 | 84.4 | 35.2 | 60.2 | 74.7 | 74.7 | 78.3 | 78.3 |
Enterprise value | 92.9 | 72.1 | 41.9 | 16.5 | 49.4 | 46.9 | 49.5 | 46.1 |
EV/S | 0.8 | 0.5 | 0.3 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 |
EV/EBITDA | 73.2 | 34.8 | - | 2.4 | 2.6 | 2.5 | 2.6 | 2.3 |
EV/EBIT (adj.) | - | 34.8 | - | 3.8 | 3.5 | 3.4 | 3.6 | 3.2 |
EV/EBIT | - | - | - | 8.8 | 3.6 | 3.4 | 3.6 | 3.2 |
P/E (adj.) | - | 53.0 | - | 19.1 | 6.2 | 7.2 | 7.2 | 6.9 |
P/E | - | - | - | 51.7 | 6.4 | 7.2 | 7.2 | 6.9 |
P/B | 2.4 | 2.5 | 1.5 | 1.6 | 1.5 | 1.3 | 1.2 | 1.1 |
P/S | 0.8 | 0.6 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 3.5 % | 1.0 % | 4.1 % | 4.5 % | 4.9 % | 5.3 % | ||
Equity ratio | 58.7 % | 44.3 % | 39.3 % | 50.9 % | 52.1 % | 52.0 % | 62.8 % | 64.7 % |
Gearing ratio | -9.8 % | -35.9 % | 29.2 % | -121.8 % | -57.1 % | -54.1 % | -44.9 % | -44.9 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 45.2 | 145.4 | 44.7 | 57.1 | 46.4 | 51.6 | 199.7 | ||
EBITDA | 1.9 | 6.7 | 2.9 | 5.3 | 6.2 | 4.9 | 19.2 | ||
EBIT | 0.6 | 1.9 | 1.5 | 3.9 | 4.8 | 3.5 | 13.7 | ||
Profit before taxes | 0.5 | 1.8 | 1.6 | 4.6 | 5.2 | 3.8 | 15.2 | ||
Net income | 0.6 | 1.4 | 1.3 | 3.4 | 4.5 | 2.9 | 12.1 |
ShowingAll content types
Raute Oyj: Publication of Raute Corporation's Q3 2024 interim report and invitation to a result briefing
Raute Oyj: Inside information: Positive profit warning - Raute updates its guidance regarding net sales and profit
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