Valmet
21.57
EUR
-0.37 %
VALMT
NASDAQ Helsinki
Industrial Goods & Services
Industrials
14,424 following
-0.37%
-5.56%
-10.46%
-15.44%
-17.23%
-17.39%
-10.16%
-41.42%
+6.68%
+224.36%
www.valmet.com/investors
Valmet is a technical supplier in the pulp, paper, and energy industries. Services and products offered include printing machines, spare equipment, condition testing of machines, and automation service solutions. In addition to the main business, aftermarket service and training are also offered. Businesses are conducted on a global level, with the largest domestic market in the Nordic region. The company has its headquarters in Espoo.
P/E (adj.) (24e)
10.37
EV/EBIT (adj.) (24e)
8.6
P/B (24e)
1.59
Dividend yield-% (24e)
6.49 %
Target price
28.00 EUR
Recommendation
Accumulate
Updated
30.10.2024
NASDAQ Helsinki
VALMT
Daily low / high price
21.41 / 21.69
EUR
Market cap
3.98B EUR
Turnover
1.96M EUR
Volume
91K
Business risk
Valuation risk
Current
Previous
Analyst
Antti Viljakainen
Head of Research
Latest videos
Financial calendar
Annual report
2025-02-13
General meeting
2025-03-26
Interim report
2025-04-24
Interim report
2025-07-23
Interim report
2025-10-29
Forum updates
I stora drag, yes, såhär
6/24/2024, 1:34 PM💙 1
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,739.0 | 3,934.0 | 5,074.0 | 5,532.0 | 5,355.4 | 5,290.7 | 5,738.4 | 5,833.3 |
growth-% | 5.4 % | 5.2 % | 29.0 % | 9.0 % | -3.2 % | -1.2 % | 8.5 % | 1.7 % |
EBITDA | 425.5 | 521.0 | 639.0 | 703.0 | 696.1 | 747.3 | 813.6 | 842.8 |
EBIT (adj.) | 354.5 | 398.0 | 511.0 | 598.0 | 584.1 | 609.0 | 672.9 | 702.8 |
EBIT | 318.5 | 399.0 | 436.0 | 507.0 | 462.1 | 531.0 | 596.9 | 628.8 |
Profit before taxes | 306.8 | 396.0 | 431.5 | 473.0 | 396.1 | 473.0 | 543.9 | 580.8 |
Net income | 231.0 | 296.2 | 337.9 | 357.5 | 292.0 | 357.1 | 410.6 | 438.5 |
EPS (adj.) | 1.73 | 1.98 | 2.07 | 2.31 | 2.08 | 2.25 | 2.57 | 2.70 |
growth-% | 24.4 % | 14.5 % | 5.0 % | 11.2 % | -9.8 % | 8.3 % | 14.1 % | 5.0 % |
Dividend | 0.90 | 1.20 | 1.30 | 1.35 | 1.40 | 1.45 | 1.50 | 1.55 |
Dividend ratio | 58.3 % | 60.6 % | 71.0 % | 69.7 % | 88.5 % | 74.9 % | 67.4 % | 65.2 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.4 % | 13.2 % | 12.6 % | 12.7 % | 13.0 % | 14.1 % | 14.2 % | 14.4 % |
EBIT-% (adj.) | 9.5 % | 10.1 % | 10.1 % | 10.8 % | 10.9 % | 11.5 % | 11.7 % | 12.0 % |
EBIT-% | 8.5 % | 10.1 % | 8.6 % | 9.2 % | 8.6 % | 10.0 % | 10.4 % | 10.8 % |
ROE | 21.2 % | 24.1 % | 17.7 % | 14.1 % | 11.5 % | 14.0 % | 15.3 % | 15.5 % |
ROI | 21.7 % | 23.2 % | 17.0 % | 13.8 % | 11.3 % | 13.0 % | 14.8 % | 15.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 23.36 | 37.72 | 29.00 | 26.11 | 21.57 | 21.57 | 21.57 | 21.57 |
Shares | 149.5 | 149.5 | 184.5 | 184.5 | 184.5 | 184.5 | 184.5 | 184.5 |
Market cap | 3,492.1 | 5,638.8 | 5,351.4 | 4,818.1 | 3,980.3 | 3,980.3 | 3,980.3 | 3,980.3 |
Enterprise value | 3,714.1 | 5,595.8 | 5,882.4 | 5,870.1 | 5,024.1 | 4,954.1 | 4,779.2 | 4,606.6 |
EV/S | 1.0 | 1.4 | 1.2 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 |
EV/EBITDA | 8.7 | 10.7 | 9.2 | 8.4 | 7.2 | 6.6 | 5.9 | 5.5 |
EV/EBIT (adj.) | 10.5 | 14.1 | 11.5 | 9.8 | 8.6 | 8.1 | 7.1 | 6.6 |
EV/EBIT | 11.7 | 14.0 | 13.5 | 11.6 | 10.9 | 9.3 | 8.0 | 7.3 |
P/E (adj.) | 13.5 | 19.1 | 14.0 | 11.3 | 10.4 | 9.6 | 8.4 | 8.0 |
P/E | 15.1 | 19.0 | 15.8 | 13.5 | 13.6 | 11.1 | 9.7 | 9.1 |
P/B | 3.1 | 4.3 | 2.1 | 1.9 | 1.6 | 1.5 | 1.4 | 1.4 |
P/S | 0.9 | 1.4 | 1.1 | 0.9 | 0.7 | 0.8 | 0.7 | 0.7 |
Dividend yield | 3.9 % | 3.2 % | 4.5 % | 5.2 % | 6.5 % | 6.7 % | 7.0 % | 7.2 % |
Equity ratio | 39.0 % | 42.0 % | 49.3 % | 43.5 % | 43.7 % | 45.4 % | 46.8 % | 50.0 % |
Gearing ratio | 19.4 % | -3.2 % | 21.2 % | 40.9 % | 41.5 % | 37.3 % | 29.0 % | 21.5 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,499.0 | 5,532.0 | 1,212.0 | 1,324.0 | 1,295.0 | 1,524.4 | 5,355.4 | ||
EBITDA | 201.0 | 703.0 | 140.6 | 158.8 | 175.6 | 221.1 | 696.1 | ||
EBIT | 148.0 | 507.0 | 86.6 | 102.8 | 108.6 | 164.1 | 462.1 | ||
Profit before taxes | 133.0 | 473.0 | 73.4 | 84.0 | 91.6 | 147.1 | 396.1 | ||
Net income | 103.5 | 357.5 | 56.0 | 58.0 | 67.6 | 110.4 | 292.0 |
ShowingAll content types
Valmet Q3'24: Clarifying the tangle of profit warnings
Valmet Oyj: Notification according to Chapter 9, Section 5 of the Finnish Securities Markets Act: Swedbank Robur Fonder AB's ownership in Valmet decreased to below 5 percent
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