Metso (MEO1V) - LANDING PAGE



Recommendations and Price Targets
Recommendations
negative: 10, neutral:5, positive:4 (total:19)
-1
+1-0.32
AuthorityPrice targets (in EUR)Recommendations
 CurrentPreviousChangeUpside/DownsideCurrentPreviousChangeLast Update
ABG Sundal Collier 20.00 20.00 0.0% -20.1% Sell Sell Unchanged 2016-07-11 
Barclays 16.00 16.00 0.0% -36.1% Underweight Underweight Unchanged 2016-07-12 
Berenberg Bank 26.00 Hold 2014-04-30 
BoA Merrill Lynch 25.00 25.00 0.0% -0.1% Buy Buy Unchanged 2016-07-11 
Carnegie 18.00 18.00 0.0% -28.1% Sell Sell Unchanged 2016-04-25 
Citigroup 20.00 20.00 0.0% -20.1% Neutral Neutral Unchanged 2016-07-11 
Credit Suisse 24.00 24.00 0.0% -4.1% Outperform Outperform Unchanged 2016-07-08 
Danske Markets 22.00 22.00 0.0% -12.1% Hold Hold Unchanged 2016-07-07 
Deutsche Bank 
DNB Markets 24.00 24.00 0.0% -4.1% Buy Buy Unchanged 2016-07-10 
Espirito Santo 31.00 Neutral 2014-10-19 
Evli Bank 20.00 Reduce 2016-06-28 
Exane BNP Paribas 26.00 Neutral 2014-02-04 
Goldman Sachs 15.00 15.00 0.0% -40.0% Sell Sell Unchanged 2016-07-13 
Handelsbanken 24.00 22.00 9.1% -4.1% Accumulate Accumulate Unchanged 2016-04-25 
Inderes 21.00 19.00 10.5% -16.1% Reduce Reduce Unchanged 2016-04-25 
JP Morgan Cazenove 16.00 16.00 0.0% -36.1% Underweight Underweight Unchanged 2016-07-07 
Kepler Cheuvreux 20.00 20.00 0.0% -20.1% Hold Hold Unchanged 2016-07-07 
Morgan Stanley 22.00 22.00 0.0% -12.1% Underweight Underweight Unchanged 2016-07-06 
Nordea Markets 21.00 21.00 0.0% -16.1% Sell Sell Unchanged 2016-07-13 
Pareto Öhman 22.00 22.00 0.0% -12.1% Hold Hold Unchanged 2016-07-04 
Pohjola Bank 21.00 23.00 -8.7% -16.1% Neutral Accumulate Downgrade 2016-04-25 
RBC Capital Markets 
SEB Enskilda 19.00 19.00 0.0% -24.1% Sell Sell Unchanged 2016-06-06 
Swedbank 24.00 Buy 2016-04-18 
UBS 16.50 16.50 0.0% -34.1% Sell Sell Unchanged 2016-07-07 
 CurrentUp-/DownsidePreviousChangeRecommendationsCurrentChanges 
Price (in EUR)  (as of last trading day) 25.02       Number of Analysts 19     
Number of Analysts 19   24   - thereof positive Upgraded: 0 Analysts 
- Highest 25.00 -0.1 31.00 -19.4% - in % 21.1%     
- Consensus 20.34 -18.7 21.31 -4.6% - thereof neutral Unchanged: 18 Analysts 
- Median 21.00 -16.1 21.50 -2.3% - in % 26.3%     
- Lowest 15.00 -40.0 15.00 0.0% - thereof negative 10 Downgraded: 1 Analysts 
          - in % 52.6%     
 
Price Target Analysis (in EUR)
Price targets (in EUR)
Share price (in EUR)
Recommendations (in %)
Positive
Neutral
Negative
General Data, Price Targets, Estimates and Valuation
General data (as of last trading day) Valuation2014 A2015 A2016 E2017 E2018 E
Market capitalisation (in Euro m) 3,753  P/E adj. 13.5 14.4 22.1 20.9 18.7 
Enterprise value (in Euro m) 3,958  P/E rep. 20.0 16.8 23.8 21.2 18.8 
Equity ratio 2015 45.0%  EV/Sales 1.13 1.48 1.48 1.46 1.41 
Sales, CAGR (15-18) -1.4%  EV/EBITA adj. 9.0 12.2 13.6 13.0 12.0 
EPS adj. CAGR (15-18) -2.4%  P/B 3.0 3.1 2.61 2.65 2.60 
Performance YTD 25.4  Div. yield 4.5% 4.2% 4.2% 4.3% 4.4% 
 
Consensus estimates (in EUR m)2015 AQ2 2016 E2016 EChange YoY
in %
2017 EChange YoY in %2018 EChange YoY in %
Sales 2,923 680 2,677 -8.4% 2,704 1.0% 2,804 3.7% 
EBITA adj. 356 71 291 -18.1% 304 4.3% 330 8.5% 
EBITA adj. margin 12.2% 10.4% 10.9% 11.2% 11.8% 
EPS adj. (in EUR) 1.44 0.27 1.13 -21.2% 1.20 6.0% 1.34 11.4% 
EPS rep. (in EUR) 1.23 0.25 1.05 -14.8% 1.18 13.0% 1.33 11.9% 
DPS (in EUR) 1.05 1.04 -1.1% 1.07 2.5% 1.09 2.7% 
 
 
Annual and Quarterly Estimates Development
 
FY 2016 Consensus Estimates (in EUR m)
Net sales (left hand scale)
EBITA adj. (right hand scale)
Quarterly Development (in EUR m)
Net sales (left hand scale)
EBITA adj. (right hand scale)
 
*All estimates excl. any book gains from the PAS disposal
Last update on 14/07/2016
The earnings estimates of the following institutions were included in the above figures:
ABG Sundal Collier, Barclays, BoA Merrill Lynch, Carnegie, Citigroup, Credit Suisse, Danske Markets, DNB Markets, Goldman Sachs, Handelsbanken, Inderes, JP Morgan Cazenove, Kepler Cheuvreux, Morgan Stanley, Nordea Markets, Pareto Öhman, Pohjola Bank, SEB Enskilda, UBS
 
Disclaimer
This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.

file data build at 2016-07-23 03:00:30