These are sample pages! In real pages data is updated every day.

Valuatum main web page


Research Database 		 
 
Sector Views : Engineering
Estimates updated
Price updated
Page generated 		  between 18.Jul.2003 21:16 (EEST)
  between 28.Oct.2003 22:55 (EET)
 7.Nov.2003 04:02 (EET) 		and  5.Nov.2003 09:30 (EET)
and  6.Nov.2003 22:59 (EET)
 
   




Sales per company 2000 2001 2002 2003e 2004e 2005e
1. Componenta 225.7 193.8 180.8 176.2 184.1 190.2
2. Elecster 24.1 29.3 37.6 43.2 48.4 53.2
3. KCI Konecranes 703.0 756.3 713.6 677.8 722.2 776.8
4. Kasola 18.4 15.5 10.6 9.6 9.8 10.1
5. Kesla 20.3 17.8 18.3 17.7 18.4 19.1
6. Kone 2602.4 2816.3 4341.8 5398.5 5711.1 6016.3
7. Kyro 117.3 147.0 144.3 224.5 231.5 241.8
8. Larox 55.4 67.0 59.2 55.8 57.5 60.3
9. Metso 3891.0 4343.0 4691.0 4175.0 4295.9 4467.3
10. Nordic Aluminium 90.9 86.4 78.1 72.9 75.7 78.6
11. Ponsse 119.3 123.8 133.2 163.5 171.7 180.3
12. Raute 136.2 136.1 88.9 84.4 95.2 98.8
13. Rocla 69.1 87.5 89.5 82.1 86.4 90.9
14. Suomen Helasto 25.3 25.5 24.5 24.4 25.1 26.0
15. Tamfelt 123.9 130.5 126.2 124.0 131.4 138.0
16. Vaahto Group 48.4 80.5 65.8 64.4 65.7 67.7
17. Wärtsilä 2706.8 2358.7 2519.0 2400.4 2491.6 2612.9
 
Total 10977.5 11415.1 13322.4 13794.2 14421.7 15128.3


Ebit per company 2000 2001 2002 2003e 2004e 2005e
(Ebit margin)
1. Componenta 14.5 8.3 7.0 7.8 10.2 11.4
  6.4% 4.3% 3.9% 4.4% 5.6% 6.0%
2. Elecster 3.0 3.3 4.5 5.2 5.8 5.3
  12.3% 11.2% 12.1% 12.0% 12.0% 10.0%
3. KCI Konecranes 39.6 55.3 37.6 12.9 44.9 59.3
  5.6% 7.3% 5.3% 1.9% 6.2% 7.6%
4. Kasola 1.3 0.0 0.2 0.0 0.5 0.7
  7.1% 0.0% 2.0% 0.2% 4.7% 6.4%
5. Kesla -0.4 0.6 1.2 0.6 1.0 0.8
  -1.9% 3.3% 6.5% 3.4% 5.5% 4.0%
6. Kone 186.3 217.8 275.2 332.0 380.0 417.8
  7.2% 7.7% 6.3% 6.1% 6.7% 6.9%
7. Kyro 16.4 17.2 18.7 20.8 24.0 27.4
  14.0% 11.7% 13.0% 9.3% 10.4% 11.3%
8. Larox 5.6 5.7 2.1 4.9 5.2 5.4
  10.0% 8.4% 3.6% 8.8% 9.0% 9.0%
9. Metso 200.1 203.9 160.0 78.7 138.3 207.1
  5.1% 4.7% 3.4% 1.9% 3.2% 4.6%
10. Nordic Aluminium 6.9 2.9 2.5 3.9 5.4 5.7
  7.6% 3.3% 3.2% 5.4% 7.2% 7.2%
11. Ponsse 12.5 9.7 9.4 12.4 14.6 16.2
  10.5% 7.9% 7.0% 7.6% 8.5% 9.0%
12. Raute 4.5 7.5 -8.3 -6.7 2.9 3.7
  3.3% 5.5% -9.3% -8.0% 3.1% 3.8%
13. Rocla 5.1 5.0 0.7 -0.9 3.5 5.5
  7.4% 5.7% 0.8% -1.0% 4.1% 6.0%
14. Suomen Helasto 2.1 1.6 1.0 1.1 1.4 1.6
  8.2% 6.4% 3.9% 4.5% 5.5% 6.0%
15. Tamfelt 22.4 22.7 16.1 13.2 19.7 23.5
  18.0% 17.4% 12.8% 10.6% 15.0% 17.0%
16. Vaahto Group 1.0 2.1 -0.6 -1.0 1.3 2.0
  2.1% 2.6% -0.9% -1.6% 2.0% 3.0%
17. Wärtsilä 367.1 523.9 188.9 78.8 127.3 172.8
  13.6% 22.2% 7.5% 3.3% 5.1% 6.6%
 
Total 887.9 1087.3 716.2 563.7 785.9 966.2
  8.1% 9.5% 5.4% 4.1% 5.4% 6.4%


Sales growth 2000 2001 2002 2003e 2004e 2005e
 
1. Componenta -15.3% -14.1% -6.7% -2.6% 4.5% 3.3%
2. Elecster 57.3% 21.6% 28.2% 15.0% 12.0% 10.0%
3. KCI Konecranes 18.9% 7.6% -5.7% -5.0% 6.6% 7.5%
4. Kasola 17.6% -15.6% -31.6% -9.8% 2.7% 3.0%
5. Kesla -0.5% -12.5% 2.8% -3.4% 4.0% 4.0%
6. Kone 7.9% 8.2% 54.2% 24.3% 5.8% 5.3%
7. Kyro 18.5% 25.3% -1.8% 55.6% 3.1% 4.5%
8. Larox 20.1% 20.9% -11.6% -5.8% 3.0% 5.0%
9. Metso 14.9% 11.6% 8.0% -11.0% 2.9% 4.0%
10. Nordic Aluminium 28.9% -4.9% -9.6% -6.7% 3.9% 3.9%
11. Ponsse 0.7% 3.8% 7.5% 22.8% 5.0% 5.0%
12. Raute 50.6% -0.0% -34.7% -5.1% 12.9% 3.7%
13. Rocla 32.1% 26.7% 2.3% -8.3% 5.2% 5.2%
14. Suomen Helasto 8.2% 0.8% -4.0% -0.3% 3.0% 3.5%
15. Tamfelt 12.8% 5.3% -3.3% -1.8% 6.0% 5.0%
16. Vaahto Group 8.6% 66.2% -18.2% -2.2% 2.0% 3.0%
17. Wärtsilä 0.3% -12.9% 6.8% -4.7% 3.8% 4.9%
 
Total 9.1% 4.0% 16.7% 3.5% 4.5% 4.9%


Growth in Ebit 2000 2001 2002 2003e 2004e 2005e
 
1. Componenta -12.8% -42.6% -15.6% 11.7% 30.9% 11.5%
2. Elecster 144.3% 11.2% 38.1% 14.3% 12.0% -8.3%
3. KCI Konecranes 23.4% 39.5% -32.0% -65.6% 246.8% 32.2%
4. Kasola 139.5% -100.0% 0.0% -91.2% 2407.8% 40.6%
5. Kesla -117.5% -256.3% 102.0% -49.0% 66.6% -24.4%
6. Kone 58.3% 16.9% 26.4% 20.6% 14.5% 10.0%
7. Kyro 65.7% 4.7% 8.9% 11.1% 15.4% 14.2%
8. Larox 57.4% 1.8% -62.2% 129.6% 5.4% 5.0%
9. Metso -2101.0% 1.9% -21.5% -50.8% 75.7% 49.8%
10. Nordic Aluminium 14.8% -58.1% -14.2% 57.4% 38.8% 5.0%
11. Ponsse 65.9% -22.4% -3.5% 32.4% 17.5% 11.2%
12. Raute -432.7% 67.0% -210.9% -19.1% -143.5% 27.8%
13. Rocla 7.6% -3.0% -85.9% -222.5% -508.2% 57.1%
14. Suomen Helasto 124.4% -21.7% -41.6% 15.1% 26.3% 12.9%
15. Tamfelt 12.0% 1.6% -29.1% -18.2% 49.6% 19.0%
16. Vaahto Group -6.7% 105.1% -126.9% 85.3% -225.8% 54.5%
17. Wärtsilä 34.6% 42.7% -63.9% -58.3% 61.6% 35.7%
 
Total 82.9% 22.5% -34.1% -21.3% 39.4% 22.9%