HKFoods
0.66 EUR 0%HKFoods operates in the food industry. Within the Group, there are a number of subsidiaries with the business of selling, marketing, and producing meat products of pig, beef, and poultry. The Group operates the entire value chain, from slaughter, cutting to processing and resale of the raw materials. HKFoods has the largest operations in the Nordic market. The head office is located in Turku.
Extensive report
Analyst
![Pauli Lohi Pauli Lohi](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/Pauli_Lohi.jpg)
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
LSO Osuuskunta | 30.1 % | 59.4 % |
Lantmännen Ek För | 7.6 % | 10.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Koskinen | 21.05.2021 | 15,107EUR |
Jari Mäkilä | 18.05.2021 | 23,200EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,781.0 | 1,815.4 | 1,833.8 | 1,163.2 | 1,000.5 | 1,051.0 | 1,072.0 | 1,093.5 |
growth-% | 2.1 % | 1.9 % | 1.0 % | -36.6 % | -14.0 % | 5.0 % | 2.0 % | 2.0 % |
EBITDA | 78.1 | 78.1 | 56.0 | 52.8 | 50.5 | 58.7 | 58.7 | 59.9 |
EBIT (adj.) | 17.0 | 14.5 | 9.8 | 14.9 | 20.0 | 24.7 | 25.7 | 26.2 |
EBIT | 21.3 | 17.9 | 10.2 | 17.5 | 19.8 | 24.7 | 25.7 | 26.2 |
Profit before taxes | 12.2 | 6.6 | -0.7 | -8.9 | 6.7 | 14.1 | 16.2 | 18.7 |
Net income | -1.0 | -6.5 | -10.5 | -21.6 | -5.0 | 2.9 | 6.6 | 11.8 |
EPS (adj.) | -0.05 | -0.10 | -0.11 | -0.25 | -0.05 | 0.03 | 0.07 | 0.13 |
growth-% | 127.1 % | 77.4 % | ||||||
Dividend | 0.03 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 |
Dividend ratio | -274.7 % | -56.4 % | 38.2 % | 28.7 % |
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-% | 4.4 % | 4.3 % | 3.1 % | 4.5 % | 5.0 % | 5.6 % | 5.5 % | 5.5 % |
EBIT-% (adj.) | 1.0 % | 0.8 % | 0.5 % | 1.3 % | 2.0 % | 2.4 % | 2.4 % | 2.4 % |
EBIT-% | 1.2 % | 1.0 % | 0.6 % | 1.5 % | 2.0 % | 2.4 % | 2.4 % | 2.4 % |
ROE | -0.3 % | -2.1 % | -3.7 % | -9.1 % | -2.5 % | 1.6 % | 3.7 % | 6.8 % |
ROI | 3.5 % | 3.2 % | 2.4 % | 3.2 % | 4.5 % | 6.8 % | 7.4 % | 7.6 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.96 | 1.66 | 0.87 | 0.83 | 0.66 | 0.66 | 0.66 | 0.66 |
Shares | 97.0 | 97.1 | 97.3 | 97.4 | 89.9 | 89.9 | 89.9 | 89.9 |
Market cap | 190.2 | 161.6 | 84.6 | 81.2 | 59.3 | 59.3 | 59.3 | 59.3 |
Enterprise value | 495.4 | 479.1 | 433.1 | 370.7 | 217.4 | 200.8 | 193.4 | 183.2 |
EV/S | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
EV/EBITDA | 6.3 | 6.1 | 7.7 | 7.0 | 4.3 | 3.4 | 3.3 | 3.1 |
EV/EBIT (adj.) | 29.1 | 33.0 | 44.2 | 24.9 | 10.9 | 8.1 | 7.5 | 7.0 |
EV/EBIT | 23.3 | 26.8 | 42.5 | 21.2 | 11.0 | 8.1 | 7.5 | 7.0 |
P/E (adj.) | - | - | - | - | - | 20.3 | 8.9 | 5.0 |
P/E | - | - | - | - | - | 20.3 | 8.9 | 5.0 |
P/B | 0.6 | 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 |
P/S | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Dividend yield | 1.4 % | 2.3 % | 4.3 % | 5.7 % | ||||
Equity ratio | 33.7 % | 33.5 % | 29.3 % | 27.9 % | 38.1 % | 41.3 % | 37.4 % | 38.9 % |
Gearing ratio | 91.0 % | 95.3 % | 121.6 % | 116.9 % | 69.3 % | 60.6 % | 76.1 % | 67.7 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 293.2 | 288.7 | 301.9 | 1,163.2 | 228.7 | 252.0 | 251.3 | 268.5 | 1,000.5 |
EBITDA | 14.1 | 17.2 | 12.2 | 52.8 | 8.9 | 13.4 | 15.9 | 12.3 | 50.5 |
EBIT | 5.4 | 8.2 | 3.0 | 17.5 | 1.2 | 5.7 | 8.2 | 4.7 | 19.8 |
Profit before taxes | -1.3 | 1.4 | -4.1 | -8.9 | -3.7 | 2.5 | 5.6 | 2.3 | 6.7 |
Net income | -5.0 | -1.3 | -9.5 | -21.6 | -4.9 | 0.0 | 2.5 | -2.5 | -5.0 |
Login required
This content is only available for logged in users
Interest rate on new HKFoods bond higher than expected
HKFoods announced the final result of the loan repurchase tender offer
Join Inderes community
Don't miss out - create an account and get all the possible benefits