Cargotec
52.52
EUR
-0.64 %
CGCBV
NASDAQ Helsinki
Transport & Logistics
Industrials
Cargotec is active in the transport and logistics industry. The company specializes in cargo handling solutions where businesses are managed via most subsidiaries, each focused on automated terminal and cargo handling solutions, maritime transport, and offshore operations. The company is active on a global level with the largest presence in the European market. The head office is located in Helsinki, Finland.
Latest research
Analyst
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Wipunen varainhallinta oy | 14.1 % | 23.7 % |
Mariatorp Oy (controlled by Niklas Herlin) | 12.3 % | 22.9 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Michel Van Roozendaal | 10.05.2023 | 519,252EUR |
Michel Van Roozendaal | 10.05.2023 | 21,752EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3,263.5 | 3,315.1 | 2,145.8 | 2,519.2 | 2,499.4 | 2,714.5 | 2,809.2 | 2,783.2 |
growth-% | -11.4 % | 1.6 % | -35.3 % | 17.4 % | -0.8 % | 8.6 % | 3.5 % | -0.9 % |
EBITDA | 214.4 | 489.2 | 167.9 | 293.8 | 329.1 | 385.3 | 399.2 | 393.9 |
EBIT (adj.) | 203.6 | 215.6 | 174.2 | 236.7 | 305.8 | 331.4 | 340.6 | 332.9 |
EBIT | 70.4 | 355.8 | -36.0 | 236.0 | 271.7 | 331.4 | 340.6 | 332.9 |
Profit before taxes | 34.5 | 333.1 | -63.2 | 219.6 | 263.9 | 331.4 | 337.9 | 332.7 |
Net income | 8.1 | 246.9 | -118.3 | 164.2 | 193.1 | 241.4 | 242.8 | 239.0 |
EPS (adj.) | 1.68 | 2.22 | -0.04 | 2.55 | 3.40 | 3.78 | 3.80 | 3.74 |
growth-% | -23.3 % | 32.1 % | -102.0 % | 33.4 % | 11.2 % | 0.6 % | -1.5 % | |
Dividend | 1.08 | 1.08 | 1.35 | 2.15 | 1.70 | 1.89 | 1.90 | 1.87 |
Dividend ratio | 858.6 % | 28.2 % | -73.5 % | 84.7 % | 56.1 % | 50.0 % | 50.0 % | 50.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 6.6 % | 14.8 % | 7.8 % | 11.7 % | 13.2 % | 14.2 % | 14.2 % | 14.2 % |
EBIT-% (adj.) | 6.2 % | 6.5 % | 8.1 % | 9.4 % | 12.2 % | 12.2 % | 12.1 % | 12.0 % |
EBIT-% | 2.2 % | 10.7 % | -1.7 % | 9.4 % | 10.9 % | 12.2 % | 12.1 % | 12.0 % |
ROE | 0.6 % | 17.4 % | -7.7 % | 13.3 % | 18.3 % | 19.4 % | 17.7 % | 16.0 % |
ROI | 2.9 % | 14.6 % | -1.4 % | 12.7 % | 18.4 % | 22.5 % | 22.4 % | 21.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 33.82 | 43.84 | 41.32 | 52.70 | 52.52 | 52.52 | 52.52 | 52.52 |
Shares | 64.5 | 64.5 | 64.5 | 64.7 | 63.9 | 63.9 | 63.9 | 63.9 |
Market cap | 2,180.8 | 2,826.9 | 2,664.4 | 3,409.7 | 3,357.3 | 3,357.3 | 3,357.3 | 3,357.3 |
Enterprise value | 2,874.8 | 3,257.6 | 3,050.0 | 3,709.5 | 3,332.5 | 3,240.0 | 3,138.1 | 3,020.7 |
EV/S | 0.9 | 1.0 | 1.4 | 1.5 | 1.3 | 1.2 | 1.1 | 1.1 |
EV/EBITDA | 13.4 | 6.7 | 18.2 | 12.6 | 10.1 | 8.4 | 7.9 | 7.7 |
EV/EBIT (adj.) | 14.1 | 15.1 | 17.5 | 15.7 | 10.9 | 9.8 | 9.2 | 9.1 |
EV/EBIT | 40.8 | 9.2 | - | 15.7 | 12.3 | 9.8 | 9.2 | 9.1 |
P/E (adj.) | 20.1 | 19.8 | - | 20.7 | 15.5 | 13.9 | 13.8 | 14.0 |
P/E | 269.2 | 11.4 | - | 20.8 | 17.4 | 13.9 | 13.8 | 14.0 |
P/B | 1.7 | 1.8 | 1.7 | 3.7 | 2.9 | 2.6 | 2.3 | 2.2 |
P/S | 0.7 | 0.9 | 1.2 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 |
Dividend yield | 3.2 % | 2.5 % | 3.3 % | 4.1 % | 3.2 % | 3.6 % | 3.6 % | 3.6 % |
Equity ratio | 35.1 % | 40.6 % | 39.2 % | 43.4 % | 56.0 % | 59.0 % | 63.0 % | 68.4 % |
Gearing ratio | 53.3 % | 27.8 % | 25.2 % | 32.0 % | -2.1 % | -8.9 % | -15.3 % | -21.7 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 684.2 | 2,519.2 | 617.3 | 624.7 | 590.6 | 666.8 | 2,499.4 | 647.0 | 694.5 |
EBITDA | 52.8 | 293.8 | 87.2 | 63.1 | 81.6 | 97.2 | 329.1 | 88.7 | 104.9 |
EBIT | 39.0 | 236.0 | 69.8 | 51.9 | 67.1 | 82.9 | 271.7 | 75.2 | 91.4 |
Profit before taxes | 36.2 | 219.6 | 68.3 | 51.4 | 64.2 | 80.0 | 263.9 | 75.2 | 91.4 |
Net income | 23.5 | 164.2 | 47.0 | 30.9 | 50.6 | 64.6 | 193.1 | 54.9 | 66.7 |
Login required
This content is only available for logged in users
Cargotec Q3'24: Happy mood and MacGregor to be sold soon
Cargotec Oyj, Interim report January–September 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits