Admicom

41,15EUR +1,11 %
6.323 investorer følger denne virksomhed

Admicom operates in the IT sector. The company is a developer of cloud-based services that mainly concern administration, accounting, payroll management, and project management. In addition to the main business, training and customer support are offered. The customers are found among small and medium-sized corporate customers, with the largest operations in construction and industry. The head office is located in Jyväskylä.

P/E (23e)
21,11
EV/EBIT (23e)
20,9
EV/S (23e)
5,97
Udbytteafkast, % (23e)
2,92 %
Kursmål
52.00 EUR
Anbefaling
Køb
Opdateret
5.4.2023
First North Finland
ADMCM
Daglig lav / høj pris
40,55 / 41,25 EUR
Markedsværdi
205,3 mio. EUR
Aktieomsætning
80,8 t EUR
Volumen
2 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning15,6421,9224,8631,6233,4135,4138,9942,81
vækst-%36,53 %40,12 %13,42 %27,19 %5,69 %5,99 %10,10 %9,80 %
EBITDA7,159,9511,8614,1212,5513,6315,4017,55
EBIT (adj.)6,669,5511,4713,7412,4313,4815,2617,41
EBIT6,618,6210,3710,819,5510,5812,3614,51
Overskud før skat6,638,6110,3310,629,2410,1811,9614,41
Netto indkomst5,296,708,057,986,847,639,0911,02
EPS (adj.)1,101,551,862,191,952,112,402,79
vækst-%44,86 %40,70 %19,77 %17,68 %-10,80 %8,36 %13,80 %16,14 %
Udbytte0,720,912,001,301,201,301,351,40
Udbytte ratio66,46 %66,90 %122,35 %81,28 %87,44 %84,91 %74,07 %63,33 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%45,74 %45,42 %47,72 %44,65 %37,56 %38,50 %39,50 %40,99 %
EBIT-% (adj.)42,60 %43,55 %46,15 %43,44 %37,20 %38,06 %39,13 %40,66 %
EBIT-%42,28 %39,32 %41,73 %34,20 %28,58 %29,87 %31,69 %33,89 %
ROE38,24 %34,50 %29,88 %26,24 %23,14 %24,96 %27,78 %30,48 %
ROI47,80 %44,38 %38,41 %29,16 %22,33 %24,19 %31,40 %39,96 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)64,40135,0084,5046,5041,1541,1541,1541,15
Aktier4,884,934,934,994,994,994,994,99
Markedsværdi314,47664,88416,33231,87205,19205,19205,19205,19
Enterprise value298,14651,06398,28229,43199,61195,03189,76182,32
EV/S19,0629,7116,027,265,975,514,874,26
EV/EBITDA41,6865,4133,5816,2515,9014,3012,3210,39
EV/EBIT (adj.)44,7568,2134,7216,7016,0614,4712,4410,47
EV/EBIT45,0875,5438,3921,2220,9018,4315,3612,57
P/E (adj.)58,4387,0645,5021,2721,1119,4817,1214,74
P/E58,9899,1051,6929,0729,9926,8822,5818,62
P/B19,2629,5413,267,896,906,536,035,36
P/S20,1130,3416,757,336,145,795,264,79
Udbytteprocent1,12 %0,67 %2,37 %2,80 %2,92 %3,16 %3,28 %3,40 %
Equity ratio81,04 %85,48 %83,06 %59,86 %59,64 %60,45 %81,43 %81,95 %
Gearing ratio-99,97 %-61,39 %-57,31 %-8,27 %-18,66 %-32,22 %-45,17 %-59,50 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning8,218,048,0431,628,218,608,248,3633,41
EBITDA4,073,812,9514,123,013,353,312,8812,55
EBIT3,372,931,7910,812,262,592,562,139,55
Overskud før skat3,322,851,7510,622,202,552,462,039,24
Netto indkomst2,542,141,247,981,601,901,841,516,84
Publisher
Admicom: Long growth runway with compelling valuation

Admicom is a Finnish SaaS construction technology company. Admicom has a long runway for growth and the valuation does look compelling. Analyst Atte Riikola comments Admicom as an investment.

Video14.04.2023 af Verneri Pulkkinen
Publisher
Admicom: Value creation by digitizing the construction industry

Admicom has already had a very strong decade of profitable growth in Finland and the updated strategy seeks the next growth leap by digitizing the European construction industry.

Omfattende analyse17.03.2023 af Atte Riikola
Publisher
Introducing Nordic SaaS: 26 companies in various software categories

Nordic public markets host a broad selection of SaaS companies. In this article, we will give you an overview of 26 listed SaaS companies from Finnish and Danish markets, their respective software categories as well as their maturity stage. This article aims to serve as a starting point for finding interesting companies in the Nordic SaaS sector and help guide you toward content on these companies.

Analytikerkommentar18.11.2022 af Antti Luiro, Kasper Lihn
Publisher
Q2 for SaaS companies: Tests for growth capacity still ahead

Q2 was good on average for Finnish SaaS companies, although there were individual signs of souring in the operating environment.

Analytikerkommentar19.09.2022 af Antti Luiro, Atte Riikola, Frans-Mikael Rostedt