Koskisen

6.24EUR +0.65 %
512 investors are following this company

Koskisen is active in the forest industry. The company specializes in the manufacture and distribution of industrial wood products. The company's product portfolio is broad and mainly includes wood products such as sawn wood, plywood, chipboard, and veneer. The business is run via various business segments and the customers can be found in a number of industries around the global market. The largest presence is found in Finland. The company was founded in 1909 and has its headquarters in Järvelä, Finland.

Read more
P/E (23e)
4.87
EV/EBIT (adj.) (23e)
3.27
P/B (23e)
0.92
Dividend yield-% (23e)
5.61 %
Target price
7.50 EUR
Recommendation
Accumulate
Updated
27.8.2023
NASDAQ Helsinki
KOSKI
Daily low / high price
6.21 / 6.38 EUR
Market cap
143.59M EUR
Turnover
7.35K EUR
Volume
1.2K
Risk and recommendation
HighRiskLow
SellRecommendationBuy

Analyst

Antti Viljakainen
Antti Viljakainen
Head of Research

Financial calendar

Major Owners
Source: Millistream Market Data AB

OwnerCapitalVotes
Kari Koskinen19.5 %19.5 %
Markku Koskinen16.2 %16.2 %
Premium
Not activated

This content is for our Premium customers only.

Forum updates

Stay up-to-date with the latest talk about Koskisen

Income statement

20192020202120222023e2024e2025e2026e
Revenue264.16219.96311.28317.68290.22307.00307.00311.00
growth-%-1.83 %-16.73 %41.52 %2.06 %-8.64 %5.78 %1.30 %
EBITDA11.2711.3462.2466.3247.0441.8036.8035.60
EBIT (adj.)3.212.2352.6858.5337.5028.8822.9821.72
EBIT3.212.2352.7158.2337.5028.8822.9821.72
Profit before taxes-0.81-4.3647.9457.8236.2026.3820.9820.34
Net income-1.04-3.2829.2439.8129.5121.1116.7816.28
EPS (adj.)-0.08-0.262.321.741.280.920.730.71
growth-%-24.83 %-26.42 %-28.49 %-20.48 %-3.02 %
Dividend0.000.000.000.430.350.300.300.30
Dividend ratio25.12 %27.30 %32.72 %41.15 %42.43 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%4.27 %5.16 %19.99 %20.87 %16.21 %13.62 %11.99 %11.45 %
EBIT-% (adj.)1.22 %1.02 %16.92 %18.42 %12.92 %9.41 %7.48 %6.98 %
EBIT-%1.22 %1.02 %16.93 %18.33 %12.92 %9.41 %7.48 %6.98 %
ROE-8.03 %-39.59 %138.80 %46.44 %20.27 %13.04 %9.68 %8.90 %
ROI3.48 %2.21 %45.23 %35.82 %19.18 %14.22 %11.14 %10.32 %

Valuation

20192020202120222023e2024e2025e2026e
Share price (EUR)6.286.246.246.246.24
Shares12.6012.6012.6023.0223.0223.0223.0223.02
Market cap144.57143.65143.65143.65143.65
Enterprise value116.11122.66126.80113.51100.90
EV/S---0.370.420.410.370.32
EV/EBITDA---1.752.613.033.082.83
EV/EBIT (adj.)---1.983.274.394.944.65
EV/EBIT---1.993.274.394.944.65
P/E (adj.)---3.604.876.818.568.83
P/E---3.634.876.818.568.83
P/B---1.060.920.850.810.77
P/S---0.460.490.470.470.46
Dividend yield6.92 %5.61 %4.81 %4.81 %4.81 %
Equity ratio15.87 %13.43 %29.36 %52.52 %61.27 %63.84 %67.88 %68.82 %
Gearing ratio264.69 %350.41 %57.93 %-20.96 %-13.51 %-10.00 %-16.91 %-22.79 %

Quarter data

Q3/22Q4/222022Q1/23Q2/23Q3/23eQ4/23e2023eQ1/24e
Revenue317.68317.6873.2073.8868.1375.01290.22
EBITDA66.3266.3212.6313.799.4011.2447.04
EBIT58.2358.2310.6511.726.908.2437.50
Profit before taxes57.8257.8210.2812.296.157.4936.20
Net income39.8139.818.789.834.925.9929.51
Publisher
Koskisen announced investment to improve thin plywood production efficiency

The replacement investment increases the pressing capacity of thin plywood in Hirvensalmi and improves the energy efficiency of production. We estimate that the investment only increases Koskinen’s total capacity slightly, and the news does not affect our view of the share.

Analyst Comment29.08.2023 by Tommi Saarinen
Publisher
Koskisen: Valuation is lagging at a low level

Koskisen’s Q2 report was better than we expected and we raised our estimates clearly for the near future, as the Panel Industry continues to perform strongly and the Sawn Timber Industry has repeatedly achieved better results than the competitors. In the current situation, the share cannot be priced at particularly high multiples, but Koskisen’s valuation is very moderate, especially on EV basis.

Research28.08.2023 by Antti Viljakainen
Publisher
Koskisen Q2 morning result: Guidance is already starting to look very cautious

Koskisen's Q2 results published this morning were better than our expectations, with both operating divisions exceeding our estimates despite the mixed market conditions. Koskisen reiterated its guidance for the current year, as we expected, although after a good H1 the guidance is starting to look very cautious.

Analyst Comment25.08.2023 by Antti Viljakainen
Publisher
Koskisen Q2 on Friday: Two-fold performance continues

Koskisen's market situation has remained very mixed by business lines, but we expect the strong pricing situation in Panel Industry to have pushed Koskisen to a still quite good profitability level in Q2. For the current year, we expect Koskisen to reiterate its guidance reflecting the high uncertainties prevailing at this stage of the year, but our current profitability estimates are right at the top end of the company's guidance range following a strong Q1.

Analyst Comment21.08.2023 by Antti Viljakainen
Publisher
Koskisen invests EUR 15 million to develop Järvelä production

We believe that the investment is a natural part of the development of the Järvelä unit and we estimate that the company will be able to achieve productivity improvements by simplifying its log logistics through the investment. We will include the impact of the investment in our estimates for Koskisen in the Q2 update, but our preliminary estimate is that the changes will not be significant given the size of the company and the assumptions included in our previous forecasts.

Analyst Comment14.08.2023 by Antti Viljakainen
Publisher
Koskisen: Risk-taking becomes interesting

We have not made changes to our cautious estimates, but based on the Q2 reports of Koskisen’s peers we feel the surprise element for the near term is turning to the positive. Even though the accepted valuation level of the share is low in the prevailing conditions, we feel that based on Koskisen’s very moderate EV and balance sheet based current valuation, the share’s risk/return ratio encourages to bear the risk.

Research11.08.2023 by Antti Viljakainen
Publisher
Koskinen started sawn timber production in the new wood processing unit as planned

In our estimates, we expected the new unit to start ramping up sawn timber production at the beginning of H2, so this news does not cause immediate pressure to change our estimates. In the longer term, there could be upside in our estimates for Koskinen’s Sawn Timber industry supported by the major strategic investment if the medium-term market situation in the sawn timber segment would materialize more positively than we currently expect.

Analyst Comment05.07.2023 by Antti Viljakainen