Partnera
0.72
EUR
-2.04 %
PARTNE1
First North Finland
Investment
Financials
Partnera is an investment company. The company specializes in investment, ownership, and further management of unlisted companies in the energy and manufacturing sector. The vision is to create long-term good returns for shareholders by owning and developing growth companies with value potential. The largest investments are in the Nordic market.
Latest research
Extensive report
Analyst
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oulun Kaupunki | 47.2 % | 47.2 % |
Arvo Invest Nordic Oy | 10.2 % | 10.2 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 31.1 | 78.2 | 85.4 | 50.4 | 44.3 | 46.9 | 51.6 | 53.7 |
growth-% | 36.4 % | 151.4 % | 9.2 % | -40.9 % | -12.1 % | 5.9 % | 10.0 % | 4.0 % |
EBITDA | 10.8 | 11.5 | -2.9 | 8.2 | 7.5 | 6.9 | 8.4 | 8.8 |
EBIT (adj.) | 5.7 | 7.3 | -8.0 | 8.2 | 2.6 | 3.1 | 4.3 | 4.9 |
EBIT | 7.4 | 5.6 | -18.9 | 2.6 | 2.7 | 2.0 | 3.2 | 3.7 |
Profit before taxes | 7.8 | 4.4 | -26.9 | -0.6 | 6.7 | -0.1 | 1.3 | 1.9 |
Net income | 6.1 | 3.3 | -24.1 | -0.6 | 5.0 | -0.9 | 0.3 | 0.8 |
EPS (adj.) | 0.12 | 0.14 | -0.37 | 0.14 | 0.00 | 0.01 | 0.04 | 0.05 |
growth-% | -39.6 % | 15.2 % | -361.9 % | -98.1 % | 188.4 % | 400.7 % | 39.4 % | |
Dividend | 0.11 | 0.08 | 0.00 | 0.00 | 0.04 | 0.02 | 0.02 | 0.02 |
Dividend ratio | 65.4 % | 87.7 % | 29.2 % | -85.0 % | 269.2 % | 88.2 % |
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-% | 34.6 % | 14.7 % | -3.4 % | 16.3 % | 16.9 % | 14.8 % | 16.3 % | 16.4 % |
EBIT-% (adj.) | 18.3 % | 9.4 % | -9.4 % | 16.3 % | 5.9 % | 6.6 % | 8.4 % | 9.1 % |
EBIT-% | 23.8 % | 7.1 % | -22.1 % | 5.1 % | 6.1 % | 4.2 % | 6.2 % | 7.0 % |
ROE | 8.5 % | 4.6 % | -41.4 % | -1.4 % | 10.6 % | -1.8 % | 0.6 % | 1.8 % |
ROI | 7.9 % | 5.2 % | -17.8 % | 3.2 % | 4.0 % | 3.0 % | 4.9 % | 5.8 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.90 | 2.23 | 0.75 | 0.65 | 0.72 | 0.72 | 0.72 | 0.72 |
Shares | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 |
Market cap | 68.7 | 80.6 | 27.1 | 23.5 | 26.0 | 26.0 | 26.0 | 26.0 |
Enterprise value | 52.5 | 109.2 | 61.0 | 38.5 | 26.9 | 18.1 | 17.5 | 16.0 |
EV/S | 1.7 | 1.4 | 0.7 | 0.8 | 0.6 | 0.4 | 0.3 | 0.3 |
EV/EBITDA | 4.9 | 9.5 | - | 4.7 | 3.6 | 2.6 | 2.1 | 1.8 |
EV/EBIT (adj.) | 9.2 | 14.9 | - | 4.7 | 10.2 | 5.9 | 4.1 | 3.3 |
EV/EBIT | 7.1 | 19.6 | - | 15.0 | 10.0 | 9.2 | 5.5 | 4.3 |
P/E (adj.) | 15.6 | 15.9 | - | 4.7 | 268.8 | 93.2 | 18.6 | 13.4 |
P/E | 11.3 | 24.4 | - | - | 5.3 | - | 96.9 | 31.8 |
P/B | 0.9 | 1.1 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 |
P/S | 2.2 | 1.0 | 0.3 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 |
Dividend yield | 5.8 % | 3.6 % | 5.6 % | 2.8 % | 2.8 % | 2.8 % | ||
Equity ratio | 66.7 % | 41.6 % | 31.5 % | 55.4 % | 60.9 % | 59.5 % | 58.6 % | 58.4 % |
Gearing ratio | -21.8 % | 37.9 % | 72.6 % | 32.7 % | -21.4 % | -16.3 % | -17.7 % | -20.8 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 22.4 | 50.4 | 19.6 | 24.7 | 44.3 | ||||
EBITDA | 2.3 | 8.2 | 3.7 | 3.8 | 7.5 | ||||
EBIT | -0.3 | 2.6 | 1.2 | 1.4 | 2.7 | ||||
Profit before taxes | -0.1 | -0.6 | 6.4 | 0.3 | 6.7 | ||||
Net income | -0.6 | 0.2 | -0.6 | 5.3 | -0.3 | 5.0 |
Login required
This content is only available for logged in users
Join Inderes community
Don't miss out - create an account and get all the possible benefits