Keskisuomalainen

6.82 EUR

-0.87 %

KSL

NASDAQ Helsinki

Media & Entertainment

Consumer Goods & Services

3,210 following

-0.87%

+0.89%

-7.84%

-18.03%

-19.95%

-19.39%

-20.33%

-57.38%

-38.56%

-78.69%

www.keskisuomalainen.com

Keskisuomalainen operates in the media industry. The main business is focused on newspaper publishing and offering related materials. The Group has a number of brands. In addition to newspaper publishing, the company also offers printing and distribution services, as well as services in marketing to small and medium-sized corporate customers. The company is headquartered in Jyväskylä.

P/E (adj.) (24e)

73.19

EV/EBIT (adj.) (24e)

151.52

P/B (24e)

1.64

Dividend yield-% (24e)

8.06 %

Target price

8.40 EUR

Recommendation

Reduce

Updated

27.9.2024

NASDAQ Helsinki

KSL

Daily low / high price

6.82 / 6.88 EUR

Market cap

74.73M EUR

Turnover

2.56K EUR

Volume

374

Business risk

Valuation risk

Current

Arttu Heikura

Analyst

Major Owners
Source: Millistream Market Data AB

Owner	Capital	Votes
Vesa-Pekka Kangaskorpi	4.6 %	4.6 %
Soili Kangaskorpi	3.4 %	3.4 %

Premium

This content is for our Premium customers only.

Learn more

Insider Transactions

Insider	Date	Total value
Vesa Kangaskorpi	18.11.2024	3,374EUR
Vesa Kangaskorpi	14.11.2024	6,780EUR

Premium

This content is for our Premium customers only.

Learn more

Income statement

	2020	2021	2022	2023	2024e	2025e	2026e	2027e
Revenue	206.8	211.7	220.9	208.5	201.9	218.1	216.8	213.8
growth-%	-10.5 %	2.4 %	4.3 %	-5.6 %	-3.2 %	8.1 %	-0.6 %	-1.4 %
EBITDA	19.0	23.3	28.5	11.1	12.6	21.1	19.9	20.8
EBIT (adj.)	9.1	12.5	3.7	-0.9	0.8	12.4	11.2	12.0
EBIT	4.9	9.6	10.0	-13.8	-7.0	12.4	11.2	12.0
Profit before taxes	22.0	10.3	11.8	-13.5	-6.8	12.6	11.5	12.3
Net income	20.4	6.9	7.5	-13.1	-6.8	10.0	9.1	9.7
EPS (adj.)	2.44	0.97	0.12	-0.01	0.09	0.91	0.83	0.88
growth-%	96.6 %	-60.1 %	-87.7 %	-112.5 %		874.5 %	-8.9 %	7.0 %
Dividend	1.00	1.00	1.00	0.55	0.55	0.65	0.70	0.80
Dividend ratio	49.4 %	146.0 %	133.9 %	-42.3 %	-88.9 %	71.6 %	84.7 %	90.4 %

Login required

This content is only available for logged in users

Create account

Profitability and return on capital

	2020	2021	2022	2023	2024e	2025e	2026e	2027e
EBITDA-%	9.2 %	11.0 %	12.9 %	5.3 %	6.2 %	9.7 %	9.2 %	9.7 %
EBIT-% (adj.)	4.4 %	5.9 %	1.7 %	-0.4 %	0.4 %	5.7 %	5.2 %	5.6 %
EBIT-%	2.4 %	4.5 %	4.5 %	-6.6 %	-3.5 %	5.7 %	5.2 %	5.6 %
ROE	24.0 %	7.5 %	8.7 %	-18.5 %	-13.1 %	20.9 %	17.9 %	18.5 %
ROI	13.8 %	6.0 %	6.5 %	-10.8 %	-6.3 %	11.6 %	10.9 %	11.6 %

Login required

This content is only available for logged in users

Create account

Valuation

	2020	2021	2022	2023	2024e	2025e	2026e	2027e
Share price (EUR)	10.90	16.35	12.05	8.46	6.82	6.82	6.82	6.82
Shares	10.1	10.0	10.0	10.0	11.0	11.0	11.0	11.0
Market cap	109.8	164.2	121.0	85.0	74.7	74.7	74.7	74.7
Enterprise value	159.1	211.5	156.1	122.0	114.2	108.6	107.1	105.7
EV/S	0.8	1.0	0.7	0.6	0.6	0.5	0.5	0.5
EV/EBITDA	8.4	9.1	5.5	11.0	9.1	5.2	5.4	5.1
EV/EBIT (adj.)	17.5	16.9	42.2	-	151.5	8.7	9.5	8.8
EV/EBIT	32.5	22.0	15.6	-	-	8.7	9.5	8.8
P/E (adj.)	4.5	16.8	100.8	-	73.2	7.5	8.2	7.7
P/E	5.4	23.9	16.1	-	-	7.5	8.2	7.7
P/B	1.2	1.8	1.5	1.5	1.6	1.5	1.5	1.4
P/S	0.5	0.8	0.5	0.4	0.4	0.3	0.3	0.3
Dividend yield	9.2 %	6.1 %	8.3 %	6.5 %	8.1 %	9.5 %	10.3 %	11.7 %
Equity ratio	43.7 %	42.3 %	42.3 %	34.7 %	28.6 %	32.0 %	33.3 %	34.7 %
Gearing ratio	53.3 %	52.3 %	42.4 %	64.2 %	86.9 %	68.5 %	63.1 %	58.1 %

Login required

This content is only available for logged in users

Create account

Quarter data

	Q2/23	Q4/23	2023	Q2/24	Q4/24e
Revenue	109.0	99.5	208.5	102.6	99.3
EBITDA	6.7	4.4	11.1	6.8	5.8
EBIT	0.4	-14.1	-13.8	-6.1	-0.9
Profit before taxes	0.7	-14.1	-13.5	-6.0	-0.8
Net income	0.8	-13.8	-13.1	-6.1	-0.7

Login required

This content is only available for logged in users

Create account

ShowingAll content types

Regulatory press release4/1/2022, 7:00 AM