Koskisen
6.24 EUR +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 moreP/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
Latest research
Analyst

Antti Viljakainen
Head of Research
Financial calendar
Interim report
17.11.2023
Annual report
16.02.2024
Interim report
14.05.2024
General meeting
16.05.2024
Interim report
16.08.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kari Koskinen | 19.5 % | 19.5 % |
Markku Koskinen | 16.2 % | 16.2 % |
Premium
Not activated
This content is for our Premium customers only.
Forum updates
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 264.16 | 219.96 | 311.28 | 317.68 | 290.22 | 307.00 | 307.00 | 311.00 |
growth-% | -1.83 % | -16.73 % | 41.52 % | 2.06 % | -8.64 % | 5.78 % | 1.30 % | |
EBITDA | 11.27 | 11.34 | 62.24 | 66.32 | 47.04 | 41.80 | 36.80 | 35.60 |
EBIT (adj.) | 3.21 | 2.23 | 52.68 | 58.53 | 37.50 | 28.88 | 22.98 | 21.72 |
EBIT | 3.21 | 2.23 | 52.71 | 58.23 | 37.50 | 28.88 | 22.98 | 21.72 |
Profit before taxes | -0.81 | -4.36 | 47.94 | 57.82 | 36.20 | 26.38 | 20.98 | 20.34 |
Net income | -1.04 | -3.28 | 29.24 | 39.81 | 29.51 | 21.11 | 16.78 | 16.28 |
EPS (adj.) | -0.08 | -0.26 | 2.32 | 1.74 | 1.28 | 0.92 | 0.73 | 0.71 |
growth-% | -24.83 % | -26.42 % | -28.49 % | -20.48 % | -3.02 % | |||
Dividend | 0.00 | 0.00 | 0.00 | 0.43 | 0.35 | 0.30 | 0.30 | 0.30 |
Dividend ratio | 25.12 % | 27.30 % | 32.72 % | 41.15 % | 42.43 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
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 % |
ROI | 3.48 % | 2.21 % | 45.23 % | 35.82 % | 19.18 % | 14.22 % | 11.14 % | 10.32 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.28 | 6.24 | 6.24 | 6.24 | 6.24 | |||
Shares | 12.60 | 12.60 | 12.60 | 23.02 | 23.02 | 23.02 | 23.02 | 23.02 |
Market cap | 144.57 | 143.65 | 143.65 | 143.65 | 143.65 | |||
Enterprise value | 116.11 | 122.66 | 126.80 | 113.51 | 100.90 | |||
EV/S | - | - | - | 0.37 | 0.42 | 0.41 | 0.37 | 0.32 |
EV/EBITDA | - | - | - | 1.75 | 2.61 | 3.03 | 3.08 | 2.83 |
EV/EBIT (adj.) | - | - | - | 1.98 | 3.27 | 4.39 | 4.94 | 4.65 |
EV/EBIT | - | - | - | 1.99 | 3.27 | 4.39 | 4.94 | 4.65 |
P/E (adj.) | - | - | - | 3.60 | 4.87 | 6.81 | 8.56 | 8.83 |
P/E | - | - | - | 3.63 | 4.87 | 6.81 | 8.56 | 8.83 |
P/B | - | - | - | 1.06 | 0.92 | 0.85 | 0.81 | 0.77 |
P/S | - | - | - | 0.46 | 0.49 | 0.47 | 0.47 | 0.46 |
Dividend yield | 6.92 % | 5.61 % | 4.81 % | 4.81 % | 4.81 % | |||
Equity ratio | 15.87 % | 13.43 % | 29.36 % | 52.52 % | 61.27 % | 63.84 % | 67.88 % | 68.82 % |
Gearing ratio | 264.69 % | 350.41 % | 57.93 % | -20.96 % | -13.51 % | -10.00 % | -16.91 % | -22.79 % |
Quarter data
Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 317.68 | 317.68 | 73.20 | 73.88 | 68.13 | 75.01 | 290.22 | ||
EBITDA | 66.32 | 66.32 | 12.63 | 13.79 | 9.40 | 11.24 | 47.04 | ||
EBIT | 58.23 | 58.23 | 10.65 | 11.72 | 6.90 | 8.24 | 37.50 | ||
Profit before taxes | 57.82 | 57.82 | 10.28 | 12.29 | 6.15 | 7.49 | 36.20 | ||
Net income | 39.81 | 39.81 | 8.78 | 9.83 | 4.92 | 5.99 | 29.51 |
Showing All content types