Neste Oyj (NESTE)

Basic

  • Market Cap

    €26.73B

  • EV

    €28.95B

  • Shares Out

    768.2M

  • Revenue

    €23.18B

  • Employees

    6,104

Margins

  • Gross

    16.35%

  • EBITDA

    10.54%

  • Operating

    7.92%

  • Pre-Tax

    7.56%

  • Net

    6.67%

  • FCF

    4.07%

Returns (5Yr Avg)

  • ROA

    10.67%

  • ROE

    23.07%

  • ROCE

    22.9%

  • ROIC

    20.89%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €44.32

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €30.18

  • Earnings (Dil)

    €2.01

  • FCF

    €1.22

  • Book Value

    €10.53

Growth (CAGR)

  • Rev 3Yr

    27.08%

  • Rev 5Yr

    11.57%

  • Rev 10Yr

    3.83%

  • Dil EPS 3Yr

    -1.91%

  • Dil EPS 5Yr

    11.7%

  • Dil EPS 10Yr

    16.13%

  • Rev Fwd 2Yr

    -3.4%

  • EBITDA Fwd 2Yr

    0.25%

  • EPS Fwd 2Yr

    -3.11%

  • EPS LT Growth Est

    15.67%

Dividends

  • Yield

    —

  • Payout

    50.65%

  • DPS

    €1.02

  • DPS Growth 3Yr

    3.5%

  • DPS Growth 5Yr

    12.47%

  • DPS Growth 10Yr

    23.19%

  • DPS Growth Fwd 2Yr

    -5.47%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

13,466.0

14,362.0

10,357.0

15,148.0

25,707.0

23,184.0

Total Revenues % Chg.

14.8%

6.7%

-27.9%

46.3%

69.7%

-3.8%

Cost of Goods Sold, Total

11,164.0

10,867.0

7,970.0

11,866.0

21,740.0

19,393.0

Gross Profit

2,302.0

3,495.0

2,387.0

3,282.0

3,967.0

3,791.0

Selling General & Admin Expenses, Total

400.0

474.0

439.0

452.0

609.0

711.0

Depreciation & Amortization

502.0

527.0

513.0

584.0

638.0

769.0

Other Operating Expenses

261.0

275.0

375.0

232.0

323.0

474.0

Other Operating Expenses, Total

1,163.0

1,276.0

1,327.0

1,268.0

1,570.0

1,954.0

Operating Income

1,139.0

2,219.0

1,060.0

2,014.0

2,397.0

1,837.0

Interest Expense, Total

-43.0

-46.0

-42.0

-47.0

-53.0

-110.0

Interest And Investment Income

7.0

10.0

4.0

3.0

9.0

33.0

Net Interest Expenses

-36.0

-36.0

-38.0

-44.0

-44.0

-77.0

Income (Loss) On Equity Invest.

-9.0

-52.0

-38.0

-3.0

2.0

7.0

Currency Exchange Gains (Loss)

-34.0

-64.0

—

-10.0

-80.0

-19.0

Other Non Operating Income (Expenses)

-4.0

-62.0

-4.0

-9.0

-7.0

-6.0

EBT, Excl. Unusual Items

1,056.0

2,005.0

980.0

1,948.0

2,268.0

1,742.0

Restructuring Charges

—

—

-189.0

—

—

—

Merger & Related Restructuring Charges

-1.0

—

-7.0

—

—

—

Gain (Loss) On Sale Of Assets

3.0

37.0

1.0

5.0

11.0

11.0

Asset Writedown

-112.0

25.0

—

—

—

—

Insurance Settlements

1.0

—

1.0

8.0

—

—

EBT, Incl. Unusual Items

947.0

2,067.0

786.0

1,961.0

2,279.0

1,753.0

Income Tax Expense

172.0

278.0

72.0

188.0

388.0

203.0

Earnings From Continuing Operations

775.0

1,789.0

714.0

1,773.0

1,891.0

1,550.0

Minority Interest

—

-1.0

-2.0

-2.0

-3.0

-3.0

Net Income

775.0

1,788.0

712.0

1,771.0

1,888.0

1,547.0

Net Income to Common Incl Extra Items

775.0

1,788.0

712.0

1,771.0

1,888.0

1,547.0

Net Income to Common Excl. Extra Items

775.0

1,788.0

712.0

1,771.0

1,888.0

1,547.0

Total Shares Outstanding

767.5

767.7

767.8

768.0

768.1

768.2

Weighted Avg. Shares Outstanding

767.5

767.2

767.4

767.6

768.1

768.1

Weighted Avg. Shares Outstanding Dil

769.2

768.4

768.5

768.5

768.5

770.7

EPS

1.0

2.3

0.9

2.3

2.5

2.0

EPS Diluted

1.0

2.3

0.9

2.3

2.5

2.0

EBITDA

1,641.0

2,619.0

1,417.0

2,447.0

2,872.0

2,443.0