Metsä Board
4.354
EUR
-1.76 %
METSB
NASDAQ Helsinki
Paper & Forest Products
Basic Materials
Metsä Board is a manufacturing company active in the paper and pulp industry. The company is a manufacturer of cartons made of forest fiber. The products are used for consumer and food products. In addition to the production of cartons, the company offers services related to technical analysis and design development. The company is most active in the European market. Metsä Board´s head office is located in Espoo, Finland.
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Metsäliitto Cooperative | 51.8 % | 68.9 % |
Skandinaviska Enskilda Banken AB | 6.1 % | 2.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Ilkka Hämälä | 08.06.2023 | 41,375EUR |
Ilkka Hämälä | 08.06.2023 | 7,800EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,889.5 | 2,084.1 | 2,479.5 | 1,941.9 | 1,990.6 | 2,277.0 | 2,373.0 | 2,439.0 |
growth-% | -2.2 % | 10.3 % | 19.0 % | -21.7 % | 2.5 % | 14.4 % | 4.2 % | 2.8 % |
EBITDA | 321.8 | 466.1 | 614.6 | 214.6 | 190.8 | 304.5 | 354.5 | 406.2 |
EBIT (adj.) | 221.3 | 386.6 | 520.7 | 122.2 | 85.6 | 193.0 | 222.0 | 253.0 |
EBIT | 227.3 | 375.9 | 531.5 | 120.8 | 76.9 | 193.0 | 222.0 | 253.0 |
Profit before taxes | 212.3 | 365.8 | 524.9 | 120.9 | 66.0 | 178.7 | 205.1 | 236.5 |
Net income | 170.1 | 292.1 | 409.9 | 94.8 | 37.8 | 133.3 | 154.3 | 181.1 |
EPS (adj.) | 0.46 | 0.85 | 1.14 | 0.27 | 0.13 | 0.37 | 0.43 | 0.51 |
growth-% | 12.3 % | 82.6 % | 33.9 % | -76.2 % | -53.3 % | 196.9 % | 15.8 % | 17.3 % |
Dividend | 0.26 | 0.41 | 0.58 | 0.25 | 0.10 | 0.20 | 0.25 | 0.30 |
Dividend ratio | 54.3 % | 49.9 % | 50.3 % | 93.7 % | 94.1 % | 53.3 % | 57.6 % | 58.9 % |
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-% | 17.0 % | 22.4 % | 24.8 % | 11.1 % | 9.6 % | 13.4 % | 14.9 % | 16.7 % |
EBIT-% (adj.) | 11.7 % | 18.5 % | 21.0 % | 6.3 % | 4.3 % | 8.5 % | 9.4 % | 10.4 % |
EBIT-% | 12.0 % | 18.0 % | 21.4 % | 6.2 % | 3.9 % | 8.5 % | 9.4 % | 10.4 % |
ROE | 12.5 % | 18.9 % | 21.7 % | 4.8 % | 2.0 % | 7.0 % | 7.8 % | 8.7 % |
ROI | 12.6 % | 18.2 % | 21.3 % | 4.8 % | 3.3 % | 7.8 % | 8.5 % | 9.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.62 | 8.61 | 8.77 | 7.19 | 4.35 | 4.35 | 4.35 | 4.35 |
Shares | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 | 355.5 |
Market cap | 3,064.7 | 3,061.2 | 3,118.1 | 2,556.3 | 1,548.0 | 1,548.0 | 1,548.0 | 1,548.0 |
Enterprise value | 3,301.9 | 3,242.7 | 3,473.6 | 2,961.6 | 2,093.5 | 2,115.4 | 2,117.5 | 2,084.7 |
EV/S | 1.7 | 1.6 | 1.4 | 1.5 | 1.1 | 0.9 | 0.9 | 0.9 |
EV/EBITDA | 10.3 | 7.0 | 5.7 | 13.8 | 11.0 | 6.9 | 6.0 | 5.1 |
EV/EBIT (adj.) | 14.9 | 8.4 | 6.7 | 24.2 | 24.5 | 11.0 | 9.5 | 8.2 |
EV/EBIT | 14.5 | 8.6 | 6.5 | 24.5 | 27.2 | 11.0 | 9.5 | 8.2 |
P/E (adj.) | 18.5 | 10.1 | 7.7 | 26.6 | 34.5 | 11.6 | 10.0 | 8.6 |
P/E | 18.0 | 10.5 | 7.6 | 27.0 | 41.0 | 11.6 | 10.0 | 8.6 |
P/B | 2.2 | 1.8 | 1.5 | 1.3 | 0.8 | 0.8 | 0.8 | 0.7 |
P/S | 1.6 | 1.5 | 1.3 | 1.3 | 0.8 | 0.7 | 0.7 | 0.6 |
Dividend yield | 3.0 % | 4.8 % | 6.6 % | 3.5 % | 2.3 % | 4.6 % | 5.7 % | 6.9 % |
Equity ratio | 60.1 % | 63.2 % | 66.2 % | 67.2 % | 66.9 % | 65.8 % | 66.1 % | 67.3 % |
Gearing ratio | 17.2 % | -4.2 % | 4.3 % | 7.1 % | 14.3 % | 14.7 % | 14.2 % | 12.2 % |
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 | 422.7 | 1,941.9 | 483.7 | 509.9 | 499.0 | 498.0 | 1,990.6 | ||
EBITDA | 25.1 | 214.6 | 56.9 | 26.4 | 66.0 | 41.5 | 190.8 | ||
EBIT | -0.2 | 120.8 | 23.0 | -0.7 | 41.6 | 13.0 | 76.9 | ||
Profit before taxes | 1.4 | 120.9 | 20.1 | -2.5 | 38.4 | 10.0 | 66.0 | ||
Net income | 2.5 | 94.8 | 13.1 | -9.1 | 27.6 | 6.2 | 37.8 |
Login required
This content is only available for logged in users
Metsä Board Oyj: Modernising for the future: Metsä Board drives forward with major upgrades to Simpele mill
Metsä Board Oyj: Metsä Board starts change negotiations on possible temporary layoffs in Finland
Join Inderes community
Don't miss out - create an account and get all the possible benefits