XSTO
NPAPER
Market cap464mUSD
Jun 27, Last price
65.75SEK
1D
1.86%
1Q
38.89%
IPO
56.55%
Name
Nordic Paper Holding AB
Chart & Performance
P/E
9.46
P/S
0.94
EPS
6.95
Div Yield, %
6.08%
Shrs. gr., 5y
0.20%
Rev. gr., 5y
7.64%
Revenues
4.67b
+4.38%
Net income
465m
+11.78%
CFO
333m
-56.47%
Dividend
May 24, 20244 SEK/sh
Profile
Nordic Paper Holding AB (publ) produces and sells natural greaseproof and kraft paper in Sweden, Italy, Germany, rest of Europe, the United States, and internationally. It offers a range of kraft paper, including sack/machine finished paper, machine glazed paper, absorbent kraft paper, and steel interleaving paper for carrier bags and food packaging, as well as in packaging for building materials and other industrial applications; and natural greaseproof paper, such as baking paper, paper for baking cups, food packaging and barrier paper, and lamination paper for building materials. The company was founded in 1871 and is headquartered in Karlstad, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 4,668,000 4.38% | 4,472,000 0.72% | 4,440,000 44.02% | |||||
Cost of revenue | 2,270,000 | 2,123,000 | 3,006,000 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 2,398,000 | 2,349,000 | 1,434,000 | |||||
NOPBT Margin | 51.37% | 52.53% | 32.30% | |||||
Operating Taxes | 132,000 | 120,000 | 143,000 | |||||
Tax Rate | 5.50% | 5.11% | 9.97% | |||||
NOPAT | 2,266,000 | 2,229,000 | 1,291,000 | |||||
Net income | 465,000 11.78% | 416,000 -26.50% | 566,000 293.06% | |||||
Dividends | (268,000) | (311,000) | (134,000) | |||||
Dividend yield | 7.95% | 10.41% | 6.07% | |||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 1,564,000 | 270,000 | 295,000 | |||||
Long-term debt | 66,000 | 986,000 | 1,001,000 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 102,000 | 127,000 | 142,000 | |||||
Net debt | 1,232,000 | 745,000 | 962,000 | |||||
| Cash flow | ||||||||
Cash from operating activities | 333,000 | 765,000 | 560,000 | |||||
CAPEX | (502,000) | (208,000) | (145,000) | |||||
Cash from investing activities | (504,000) | (223,000) | (92,000) | |||||
Cash from financing activities | 60,000 | (346,000) | (534,000) | |||||
FCF | 1,714,000 | 2,204,000 | 1,168,000 | |||||
| Balance | ||||||||
Cash | 398,000 | 496,000 | 325,000 | |||||
Long term investments | 15,000 | 9,000 | ||||||
Excess cash | 164,600 | 287,400 | 112,000 | |||||
Stockholders' equity | 1,380,000 | 1,193,000 | 1,064,000 | |||||
Invested Capital | 2,889,400 | 2,265,600 | 2,293,000 | |||||
ROIC | 87.91% | 97.79% | 58.26% | |||||
ROCE | 72.80% | 84.44% | 54.46% | |||||
| EV | ||||||||
Common stock shares outstanding | 67,572 | 66,909 | 66,909 | |||||
Price | 49.86 11.67% | 44.65 35.30% | 33.00 -13.16% | |||||
Market cap | 3,369,138 12.78% | 2,987,478 35.30% | 2,207,990 -13.16% | |||||
EV | 4,601,138 | 3,732,478 | 3,194,990 | |||||
EBITDA | 2,550,000 | 2,501,000 | 1,579,000 | |||||
EV/EBITDA | 1.80 | 1.49 | 2.02 | |||||
Interest | 61,000 | 75,000 | 48,000 | |||||
Interest/NOPBT | 2.54% | 3.19% | 3.35% | |||||