Log in to your Inderes Free account to see all free content on this page.
Ilkka
3.1
EUR
0 %
ILKKA2
NASDAQ Helsinki
Media & Entertainment
Consumer Goods & Services
3,475 following
0%
+1.64%
-1.9%
-1.9%
-3.13%
0%
-34.18%
-11.68%
+53.29%
ilkka.com
Ilkka operates in the media industry. Within the Group, there are several newspapers with different orientations. In addition to the main business, the company also offers various marketing and communication services, as well as printing services for advertising material. The largest presence is in the Nordic market. The head office is located in Seinäjoki, Finland.
P/E (adj.) (24e)
11.51
EV/EBIT (adj.) (24e)
63.58
P/B (24e)
0.5
Dividend yield-% (24e)
6.45 %
Target price
3.50 EUR
Recommendation
Accumulate
Updated
4.11.2024
NASDAQ Helsinki
ILKKA2
Daily low / high price
3.09 / 3.11
EUR
Market cap
79.56M EUR
Turnover
40.52K EUR
Volume
13K
Business risk
Valuation risk
Current
Previous
Analyst
Petri Gostowski
Co. Head of Research
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Keskisuomalainen | 11.8 % | 11.8 % |
| PunaMusta Media | 10.3 % | 10.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Satu Otala | 15.11.2024 | 83,086EUR |
| Satu Otala | 14.11.2024 | 4,270EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 45.8 | 49.7 | 54.4 | 56.1 | 53.5 | 54.9 | 56.6 | 57.5 |
| growth-% | 25.8 % | 8.4 % | 9.5 % | 3.2 % | -4.6 % | 2.6 % | 3.1 % | 1.6 % |
| EBITDA | 17.5 | 6.5 | 2.8 | 2.9 | 2.9 | 3.5 | 3.5 | 3.7 |
| EBIT (adj.) | 1.8 | 1.4 | 1.3 | 0.4 | 0.6 | 1.0 | 1.2 | 1.5 |
| EBIT | 14.5 | 2.7 | -0.8 | -1.3 | -1.3 | -0.4 | -0.2 | 0.1 |
| Profit before taxes | 18.6 | 7.0 | 1.3 | 5.4 | 5.6 | 4.5 | 5.0 | 5.3 |
| Net income | 18.8 | 6.6 | 0.9 | 4.8 | 5.0 | 4.0 | 4.5 | 4.8 |
| EPS (adj.) | 0.24 | 0.21 | 0.11 | 0.26 | 0.27 | 0.21 | 0.23 | 0.24 |
| growth-% | 48.9 % | -12.6 % | -45.0 % | 123.9 % | 5.1 % | -20.4 % | 7.8 % | 4.8 % |
| Dividend | 0.30 | 0.30 | 0.20 | 0.20 | 0.20 | 0.22 | 0.22 | 0.24 |
| Dividend ratio | 40.5 % | 116.3 % | 585.2 % | 105.5 % | 102.0 % | 138.1 % | 124.9 % | 128.1 % |
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-% | 38.2 % | 13.1 % | 5.1 % | 5.2 % | 5.4 % | 6.3 % | 6.1 % | 6.4 % |
| EBIT-% (adj.) | 3.9 % | 2.8 % | 2.4 % | 0.8 % | 1.1 % | 1.8 % | 2.1 % | 2.6 % |
| EBIT-% | 31.8 % | 5.4 % | -1.4 % | -2.3 % | -2.4 % | -0.7 % | -0.4 % | 0.1 % |
| ROE | 12.7 % | 3.9 % | 0.5 % | 3.1 % | 3.2 % | 2.6 % | 2.9 % | 3.1 % |
| ROI | 9.7 % | 1.6 % | -0.5 % | -0.8 % | -0.8 % | -0.3 % | -0.2 % | 0.1 % |
Login required
This content is only available for logged in users
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 4.40 | 4.76 | 3.60 | 3.20 | 3.10 | 3.10 | 3.10 | 3.10 |
| Shares | 25.5 | 25.5 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 |
| Market cap | 112.0 | 121.1 | 91.5 | 81.2 | 78.6 | 78.6 | 78.6 | 78.6 |
| Enterprise value | 71.7 | 75.7 | 51.7 | 41.4 | 37.8 | 37.2 | 36.8 | 36.6 |
| EV/S | 1.6 | 1.5 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
| EV/EBITDA | 4.1 | 11.7 | 18.5 | 14.1 | 13.0 | 10.8 | 10.6 | 9.9 |
| EV/EBIT (adj.) | 40.6 | 54.7 | 40.3 | 97.3 | 63.6 | 37.6 | 31.7 | 24.7 |
| EV/EBIT | 4.9 | 28.5 | - | - | - | - | - | 463.1 |
| P/E (adj.) | 18.5 | 22.9 | 31.4 | 12.5 | 11.5 | 14.5 | 13.4 | 12.8 |
| P/E | 5.9 | 18.4 | 105.3 | 16.9 | 15.8 | 19.5 | 17.6 | 16.5 |
| P/B | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| P/S | 2.4 | 2.4 | 1.7 | 1.4 | 1.5 | 1.4 | 1.4 | 1.4 |
| Dividend yield | 6.8 % | 6.3 % | 5.6 % | 6.3 % | 6.5 % | 7.1 % | 7.1 % | 7.7 % |
| Equity ratio | 87.7 % | 87.4 % | 85.9 % | 87.4 % | 84.8 % | 84.4 % | 84.0 % | 83.7 % |
| Gearing ratio | -25.3 % | -26.0 % | -25.7 % | -25.5 % | -26.2 % | -26.7 % | -27.1 % | -27.5 % |
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 | 14.1 | 56.1 | 13.5 | 13.9 | 12.3 | 13.9 | 53.5 | ||
| EBITDA | 1.0 | 2.9 | 0.4 | 0.4 | 1.3 | 0.8 | 2.9 | ||
| EBIT | -0.2 | -1.3 | -0.6 | -0.7 | 0.2 | -0.2 | -1.3 | ||
| Profit before taxes | 0.6 | 5.4 | 0.8 | 4.1 | 0.7 | -0.0 | 5.6 | ||
| Net income | 0.6 | 4.8 | 0.6 | 3.9 | 0.6 | -0.1 | 5.0 |
Login required
This content is only available for logged in users
ShowingAll content types
Ilkka Oyj – Acquisition of own shares on 20 April 2023
Ilkka Oyj – Acquisition of own shares on 19 April 2023
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio