Company Valuation: Nokian Renkaat Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,603 1,324 1,139 1,013 1,305 2,189 - -
Change - -71.23% -14.04% -11.04% 28.85% 67.73% - -
Enterprise Value (EV) 1 4,504 1,465 1,362 1,626 1,969 2,817 2,716 2,642
Change - -67.47% -7.05% 19.37% 21.1% 43.05% -3.56% -2.72%
P/E 22.3x -7.54x -3.5x -43.2x -86x 35.3x 20x 14.5x
PBR 2.83x 0.92x 0.85x 0.8x 1.12x 1.85x 1.77x 1.65x
PEG - 0x -0x 0.5x 2.4x -0x 0.3x 0.4x
Capitalization / Revenue 2.69x 0.75x 0.97x 0.79x 0.95x 1.47x 1.35x 1.25x
EV / Revenue 2.63x 0.83x 1.16x 1.26x 1.43x 1.9x 1.68x 1.51x
EV / EBITDA 10.6x 7.54x 9.27x 12.9x 11.1x 10.7x 8.21x 6.88x
EV / EBIT 16.8x -12.6x 42.4x 903x 55x 24.2x 16x 11.9x
EV / FCF 16.3x -10.9x -8.03x -5.96x -148x 35.1x 21.1x 14.2x
FCF Yield 6.15% -9.14% -12.5% -16.8% -0.68% 2.85% 4.75% 7.03%
Dividend per Share 2 1.32 0.55 0.55 0.25 0.25 0.3 0.4188 0.5502
Rate of return 3.96% 5.74% 6.66% 3.4% 2.64% 1.89% 2.64% 3.47%
EPS 2 1.49 -1.27 -2.36 -0.17 -0.11 0.4494 0.7925 1.092
Distribution rate 88.6% -43.3% -23.3% -147% -227% 66.8% 52.8% 50.4%
Net sales 1 1,714 1,776 1,174 1,290 1,374 1,484 1,620 1,751
EBITDA 1 425.7 194.4 147 126 178 263.8 330.7 383.8
EBIT 1 268.2 -116.2 32.1 1.8 35.8 116.6 169.8 221.2
Net income 1 206.2 -175.5 -325.5 -22.8 -15 57.96 106.6 148.6
Net Debt 1 -98.7 140.9 223.6 613.1 664 627.7 527.3 453.4
Reference price 2 33.30 9.58 8.26 7.35 9.46 15.87 15.87 15.87
Nbr of stocks (in thousands) 138,224 138,251 137,867 137,870 137,875 137,928 - -
Announcement Date 2/8/22 A 2/7/23 A 2/6/24 A 2/4/25 A 2/10/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.87x0.98x5.19x3.57% 29.58B
13.43x0.98x5.5x4.09% 25.71B
8.05x1.1x5.25x3.49% 6.86B
10.26x1.04x5.96x2.89% 6.52B
8.92x - - 3.41% 5.89B
17.88x - - 3.13% 4.9B
7.87x0.96x4.66x3.66% 3.73B
9.08x0.63x5.08x4.46% 3.32B
35.32x1.9x10.68x1.89% 2.51B
Average 13.74x 1.08x 6.05x 3.4% 9.89B
Weighted average by Cap. 12.76x 1.01x 5.51x 3.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TYRES Stock
  4. NKRKF Stock
  5. Valuation Nokian Renkaat Oyj
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!