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 2,247 - -
Change - -71.23% -14.04% -11.04% 28.85% 72.17% - -
Enterprise Value (EV) 1 4,504 1,465 1,362 1,626 1,969 2,875 2,774 2,700
Change - -67.47% -7.05% 19.37% 21.1% 45.99% -3.49% -2.66%
P/E 22.3x -7.54x -3.5x -43.2x -86x 36.3x 20.6x 14.9x
PBR 2.83x 0.92x 0.85x 0.8x 1.12x 1.9x 1.81x 1.69x
PEG - 0x -0x 0.5x 2.4x -0x 0.3x 0.4x
Capitalization / Revenue 2.69x 0.75x 0.97x 0.79x 0.95x 1.51x 1.39x 1.28x
EV / Revenue 2.63x 0.83x 1.16x 1.26x 1.43x 1.94x 1.71x 1.54x
EV / EBITDA 10.6x 7.54x 9.27x 12.9x 11.1x 10.9x 8.39x 7.04x
EV / EBIT 16.8x -12.6x 42.4x 903x 55x 24.7x 16.3x 12.2x
EV / FCF 16.3x -10.9x -8.03x -5.96x -148x 35.9x 21.5x 14.5x
FCF Yield 6.15% -9.14% -12.5% -16.8% -0.68% 2.79% 4.65% 6.88%
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% 1.84% 2.57% 3.38%
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 16.29 16.29 16.29
Nbr of stocks (in thousands) 138,224 138,251 137,867 137,870 137,875 137,928 - -
Announcement Date 08/02/22 07/02/23 06/02/24 04/02/25 10/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.81x1.92x10.79x1.86% 2.58B
14.12x1.07x5.69x3.27% 32.54B
14.15x1.03x5.75x3.88% 27.45B
11.44x1.17x6.61x2.59% 7.25B
8.42x1.13x5.45x3.44% 7.13B
9.94x - - 3.06% 6.55B
17.76x - - 3.15% 4.86B
9.81x0.66x5.35x4.12% 3.66B
7.77x0.83x4.11x3.79% 3.63B
5.85x0.35x3.18x3.22% 2.31B
Average 13.51x 1.02x 5.87x 3.24% 9.8B
Weighted average by Cap. 13.40x 1.05x 5.77x 3.39%

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. Valuation Nokian Renkaat Oyj