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

Valuatum main web page


Research Database
MEO1V.HSE Recommendation Reduce
Risk - Target price 8.5
  Share price 9.58
 
 Company Views - Metso
Estimates updated
Price updated
Page generated
Older estimates		 30.Oct.2003 06:08 (EET)
6.Nov.2003 22:40 (EET)
7.Nov.2003 03:00 (EET)
 

Analyst: Henry Nurminen, +358 10 236 4709
henry.nurminen@mandatum.fi


Sales per division 2000 2001 2002 2003e 2004e 2005e
1. Metso Paper 2286.0 2383.0 1972.0 1823.0 1895.9 1971.8
2. Metso Automation 644.0 693.0 622.0 508.0 513.1 533.6
3. Metso Minerals 0.0 913.0 1819.0 1632.0 1672.8 1739.7
4. Metso Ventures 0.0 489.0 374.0 295.0 297.9 306.9
5. Machinery 1038.0 0.0 0.0 0.0 0.0 0.0
7. Intra-group sales -77.0 -135.0 -96.0 -83.0 -83.8 -84.7
 
Total 3891.0 4343.0 4691.0 4175.0 4295.9 4467.3

Ebit per division 2000 2001 2002 2003e 2004e 2005e
(Ebit margin)            
1. Metso Paper 106.4 170.6 109.3 52.9 87.2 122.2
4.7% 7.2% 5.5% 2.9% 4.6% 6.2%
2. Metso Automation 45.0 17.3 16.3 19.8 20.5 22.4
7.0% 2.5% 2.6% 3.9% 4.0% 4.2%
3. Metso Minerals 0.0 14.7 51.4 30.5 51.9 78.3
0.0% 1.6% 2.8% 1.9% 3.1% 4.5%
4. Metso Ventures 0.0 28.2 14.9 6.7 10.7 17.2
0.0% 5.8% 4.0% 2.3% 3.6% 5.6%
5. Machinery 67.3 0.0 0.0 0.0 0.0 0.0
6.5% 0.0% 0.0% 0.0% 0.0% 0.0%
6. Metso HQ and others -18.6 -26.9 -31.9 -31.1 -32.0 -33.0
0.0% 0.0%   -   0.0% 0.0% 0.0%
 
Total 200.1 203.9 160.0 78.7 138.3 207.1
5.1% 4.7% 3.4% 1.9% 3.2% 4.6%

Sales growth 2000 2001 2002 2003e 2004e 2005e
 
1. Metso Paper 33.6% 4.2% -17.2% -7.6% 4.0% 4.0%
2. Metso Automation 7.5% 7.6% -10.2% -18.3% 1.0% 4.0%
3. Metso Minerals 0.0% 0.0% 99.2% -10.3% 2.5% 4.0%
4. Metso Ventures 0.0% 0.0% -23.5% -21.1% 1.0% 3.0%
5. Machinery -10.1% -100.0% 0.0% 0.0% 0.0% 0.0%
7. Intra-group sales -1.3% 75.3% -28.9% -13.5% 1.0% 1.0%
 
Total 14.9% 11.6% 8.0% -11.0% 2.9% 4.0%

Growth in Ebit 2000 2001 2002 2003e 2004e 2005e
 
1. Metso Paper -241.5% 60.3% -35.9% -51.6% 64.9% 40.2%
2. Metso Automation 650.0% -61.6% -5.8% 21.5% 3.7% 9.2%
3. Metso Minerals 0.0% 0.0% 249.7% -40.7% 70.0% 51.0%
4. Metso Ventures 0.0% 0.0% -47.2% -55.4% 61.3% 60.2%
5. Machinery -13.9% -100.0% 0.0% 0.0% 0.0% 0.0%
6. Metso HQ and others -2.1% 44.6% 18.6% -2.5% 3.0% 3.0%
 
Total -2101.0% 1.9% -21.5% -50.8% 75.7% 49.8%