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 2,101 - -
Change - -71.23% -14.04% -11.04% 28.85% 60.97% - -
Enterprise Value (EV) 1 4,504 1,465 1,362 1,626 1,969 2,729 2,637 2,547
Change - -67.47% -7.05% 19.37% 21.1% 38.6% -3.38% -3.41%
P/E 22.3x -7.54x -3.5x -43.2x -86x 34.6x 19.9x 13.9x
PBR 2.83x 0.92x 0.85x 0.8x 1.12x 1.77x 1.7x 1.58x
PEG - 0x -0x 0.5x 2.4x -0x 0.3x 0.3x
Capitalization / Revenue 2.69x 0.75x 0.97x 0.79x 0.95x 1.42x 1.3x 1.2x
EV / Revenue 2.63x 0.83x 1.16x 1.26x 1.43x 1.84x 1.64x 1.45x
EV / EBITDA 10.6x 7.54x 9.27x 12.9x 11.1x 10.5x 8.16x 6.64x
EV / EBIT 16.8x -12.6x 42.4x 903x 55x 25.2x 16x 11.6x
EV / FCF 16.3x -10.9x -8.03x -5.96x -148x 34.1x 20.4x 13.7x
FCF Yield 6.15% -9.14% -12.5% -16.8% -0.68% 2.94% 4.89% 7.29%
Dividend per Share 2 1.32 0.55 0.55 0.25 0.25 0.3 0.3989 0.5192
Rate of return 3.96% 5.74% 6.66% 3.4% 2.64% 1.97% 2.62% 3.41%
EPS 2 1.49 -1.27 -2.36 -0.17 -0.11 0.4405 0.765 1.093
Distribution rate 88.6% -43.3% -23.3% -147% -227% 68.1% 52.1% 47.5%
Net sales 1 1,714 1,776 1,174 1,290 1,374 1,480 1,610 1,752
EBITDA 1 425.7 194.4 147 126 178 260.5 323.2 383.8
EBIT 1 268.2 -116.2 32.1 1.8 35.8 108.3 164.6 220
Net income 1 206.2 -175.5 -325.5 -22.8 -15 56.72 102.7 148.3
Net Debt 1 -98.7 140.9 223.6 613.1 664 628.4 536.1 446.2
Reference price 2 33.30 9.58 8.26 7.35 9.46 15.23 15.23 15.23
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.($)
34.57x1.84x10.48x1.97% 2.42B
14.23x1.06x5.72x3.34% 31.09B
14.19x1.03x5.77x3.88% 27.26B
9.97x1.26x6.14x2.88% 7.59B
10.54x1.07x6.24x2.68% 6.61B
9.83x - - 3.1% 6.44B
16.08x - - 3.64% 4.18B
9.58x0.97x4.44x3.32% 4.14B
10.5x0.67x5.26x3.88% 3.76B
-17.29x0.41x4.81x-.--% 1.99B
Average 11.22x 1.04x 6.11x 2.87% 9.55B
Weighted average by Cap. 12.92x 1.06x 5.85x 3.32%

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