Valmet
27.25 EUR +0.81%14,029 investors are following this company
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 (24e)
11.61
EV/EBIT (adj.) (24e)
9.47
P/B (24e)
1.88
Dividend yield-% (24e)
5.14 %
Target price
29.00 EUR
Recommendation
Accumulate
Updated
13.6.2024
NASDAQ Helsinki
VALMT
Daily low / high price
26.84 / 27.58
EUR
Market cap
5.03B EUR
Turnover
11.69M EUR
Volume
428K
Business risk
Valuation risk
Current
Previous
Analyst
![Antti Viljakainen Antti Viljakainen](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Antti_Viljakainen.jpg)
Antti Viljakainen
Head of Research
Latest videos
Financial calendar
Interim report
2024-07-24
Half year dividend
2024-09-30
Interim report
2024-10-30
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oras Invest Ltd | 10.4 % | 10.4 % |
Solidium Oy | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Aki Niemi | 2024-05-28 | 642,200EUR |
Celso Luiz Tacla | 2024-05-22 | 633,920EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,739.0 | 3,934.0 | 5,074.0 | 5,532.0 | 5,435.9 | 5,076.1 | 5,330.6 | 5,636.2 |
growth-% | 5.4 % | 5.2 % | 29.0 % | 9.0 % | -1.7 % | -6.6 % | 5.0 % | 5.7 % |
EBITDA | 425.5 | 521.0 | 639.0 | 703.0 | 758.7 | 761.8 | 800.7 | 846.2 |
EBIT (adj.) | 354.5 | 398.0 | 511.0 | 598.0 | 629.6 | 621.7 | 665.0 | 714.3 |
EBIT | 318.5 | 399.0 | 436.0 | 507.0 | 535.2 | 543.7 | 589.0 | 640.3 |
Profit before taxes | 306.8 | 396.0 | 431.5 | 473.0 | 476.5 | 490.7 | 541.0 | 605.0 |
Net income | 231.0 | 296.2 | 337.9 | 357.5 | 358.3 | 370.5 | 408.4 | 456.8 |
EPS (adj.) | 1.73 | 1.98 | 2.07 | 2.31 | 2.35 | 2.32 | 2.56 | 2.80 |
growth-% | 24.4 % | 14.5 % | 5.0 % | 11.2 % | 1.7 % | -0.9 % | 10.0 % | 9.3 % |
Dividend | 0.90 | 1.20 | 1.30 | 1.35 | 1.40 | 1.45 | 1.43 | 1.73 |
Dividend ratio | 58.3 % | 60.6 % | 71.0 % | 69.7 % | 72.1 % | 72.2 % | 64.6 % | 70.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.4 % | 13.2 % | 12.6 % | 12.7 % | 14.0 % | 15.0 % | 15.0 % | 15.0 % |
EBIT-% (adj.) | 9.5 % | 10.1 % | 10.1 % | 10.8 % | 11.6 % | 12.2 % | 12.5 % | 12.7 % |
EBIT-% | 8.5 % | 10.1 % | 8.6 % | 9.2 % | 9.8 % | 10.7 % | 11.0 % | 11.4 % |
ROE | 21.2 % | 24.1 % | 17.7 % | 14.1 % | 13.7 % | 13.6 % | 14.3 % | 15.1 % |
ROI | 21.7 % | 23.2 % | 17.0 % | 13.8 % | 13.2 % | 13.7 % | 15.2 % | 16.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 23.36 | 37.72 | 25.16 | 26.11 | 27.25 | 27.25 | 27.25 | 27.25 |
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 | 4,642.8 | 4,818.1 | 5,028.4 | 5,028.4 | 5,028.4 | 5,028.4 |
Enterprise value | 3,714.1 | 5,595.8 | 5,173.8 | 5,870.1 | 5,960.0 | 5,730.8 | 5,502.5 | 5,293.0 |
EV/S | 1.0 | 1.4 | 1.0 | 1.1 | 1.1 | 1.1 | 1.0 | 0.9 |
EV/EBITDA | 8.7 | 10.7 | 8.1 | 8.4 | 7.9 | 7.5 | 6.9 | 6.3 |
EV/EBIT (adj.) | 10.5 | 14.1 | 10.1 | 9.8 | 9.5 | 9.2 | 8.3 | 7.4 |
EV/EBIT | 11.7 | 14.0 | 11.9 | 11.6 | 11.1 | 10.5 | 9.3 | 8.3 |
P/E (adj.) | 13.5 | 19.1 | 12.1 | 11.3 | 11.6 | 11.7 | 10.7 | 9.7 |
P/E | 15.1 | 19.0 | 13.7 | 13.5 | 14.0 | 13.6 | 12.3 | 11.0 |
P/B | 3.1 | 4.3 | 1.9 | 1.9 | 1.9 | 1.8 | 1.7 | 1.6 |
P/S | 0.9 | 1.4 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 |
Dividend yield | 3.9 % | 3.2 % | 5.2 % | 5.2 % | 5.1 % | 5.3 % | 5.3 % | 6.4 % |
Equity ratio | 39.0 % | 42.0 % | 49.3 % | 43.5 % | 46.0 % | 49.4 % | 52.3 % | 55.4 % |
Gearing ratio | 19.4 % | -3.2 % | 21.2 % | 40.9 % | 34.7 % | 25.1 % | 16.2 % | 8.5 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,417.0 | 1,295.0 | 1,499.0 | 5,532.0 | 1,212.0 | 1,378.1 | 1,306.2 | 1,539.7 | 5,435.9 |
EBITDA | 178.6 | 168.6 | 201.0 | 703.0 | 140.6 | 188.3 | 189.4 | 240.4 | 758.7 |
EBIT | 135.6 | 126.6 | 148.0 | 507.0 | 86.6 | 131.8 | 132.9 | 183.9 | 535.2 |
Profit before taxes | 129.0 | 119.6 | 133.0 | 473.0 | 73.4 | 117.3 | 117.4 | 168.4 | 476.5 |
Net income | 99.4 | 85.0 | 103.5 | 357.5 | 56.0 | 88.0 | 88.0 | 126.3 | 358.3 |
ShowingAll content types
Valmet Oyj: Valmet to deliver a tissue machine to Andhra Paper in India
Valmet Oyj: Valmet levererar en mjukpappersmaskin till Andhra Paper i Indien
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
Valmet Oyj: Directed share issue related to reward payment of Valmet's share-based long-term incentive plans
Valmet Oyj: Publishing of Valmet's Half Year Financial Review January - June 2024 on July 24, 2024
Valmet Oyj: Valmet receives the second order of converting lines to Metsä Tissue in Mariestad, Sweden
Valmet Oyj: Valmet har fått sin andra order på konverteringsutrustning till Metsä Tissue i Mariestad, Sverige
Change in Valmet Oyj's holding of treasury shares
Valmet Oyj: Inside information, positive profit warning: Valmet revises upwards its Comparable EBITA guidance for 2024
Valmet Oyj: Valmet to deliver a pellet-fired heating plant to Göteborg Energi AB in Mölndal, Sweden
Valmet Oyj: Anu Pires appointed SVP, Human Resources at Valmet
Valmet Oyj: Thomas Hinnerskov to start as Valmet's President and CEO on August 12, 2024
Valmet Oyj: Valmet enters joint venture with Körber to advance the digital offering to the tissue industry
Valmet Oyj: Valmet signs multiple agreements with Papierfabrik Palm in Germany
Valmet Oyj - Manager's transaction: Niemi, Aki
Valmet Oyj - Manager's transaction: Tacla, Celso
![Valmet Q1'24: The glass is half full](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/588b9511-a9d7-451a-95e0-b9605e4e9ca2.png)