Etteplan
12,7 EUR -0,78%4.846 investorer følger denne virksomhed
Etteplan operates in the industrial sector. The company offers consulting and installation services for industrial machines and associated systems. Examples of solutions include system development, automated solutions, technical documentation services, and risk and control systems. Customers are found in various industries worldwide, especially active in the automotive, aerospace, and defense industries. The head office is located in Vantaa.
P/E (24e)
12,68
EV/EBIT (adj.) (24e)
10,41
P/B (24e)
2,51
Udbytteafkast, % (24e)
2,85 %
Kursmål
15.00 EUR
Anbefaling
Akkumulér
Opdateret
9.5.2024
NASDAQ Helsinki
ETTE
Daglig lav / høj pris
12,7 / 12,8
EUR
Markedsværdi
321,96 mio. EUR
Aktieomsætning
24,78 t EUR
Volumen
1,9 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
![Juha Kinnunen Juha Kinnunen](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2022-10/juha-kinnunen-1.png)
Juha Kinnunen
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
08.08.2024
Delårsrapport
31.10.2024
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Ingman Group Oy Ab | 66,2 % | 66,2 % |
Oy Fincorp Ab | 10,1 % | 10,1 % |
Premium
This content is for our Premium customers only.
Insider transaktioner
Insider | Date | Total value |
---|---|---|
Mikael Vatn | 27.06.2024 | 41.947EUR |
Mikael Vatn | 26.06.2024 | 22.713EUR |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 259,7 | 300,1 | 350,2 | 360,0 | 388,2 | 413,6 | 442,6 | 469,3 |
vækst-% | -1,4 % | 15,6 % | 16,7 % | 2,8 % | 7,9 % | 6,5 % | 7,0 % | 6,0 % |
EBITDA | 40,4 | 43,7 | 48,6 | 44,4 | 51,3 | 59,7 | 64,1 | 68,6 |
EBIT (adj.) | 27,1 | 30,8 | 35,0 | 32,6 | 36,4 | 42,2 | 45,7 | 48,5 |
EBIT | 22,4 | 25,8 | 28,6 | 25,5 | 30,2 | 36,9 | 40,4 | 43,2 |
Overskud før skat | 21,1 | 24,9 | 22,4 | 20,8 | 26,4 | 33,2 | 37,9 | 41,5 |
Netto indkomst | 17,1 | 20,0 | 18,2 | 16,6 | 20,2 | 25,9 | 29,6 | 32,4 |
EPS (adj.) | 0,84 | 0,96 | 1,10 | 0,89 | 1,00 | 1,20 | 1,35 | 1,46 |
vækst-% | 9,9 % | 14,6 % | 14,2 % | -19,0 % | 12,7 % | 19,9 % | 12,2 % | 8,3 % |
Udbytte | 0,34 | 0,40 | 0,36 | 0,30 | 0,36 | 0,51 | 0,59 | 0,65 |
Udbytte ratio | 49,5 % | 50,1 % | 49,7 % | 45,2 % | 45,0 % | 49,0 % | 50,0 % | 50,0 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15,6 % | 14,6 % | 13,9 % | 12,3 % | 13,2 % | 14,4 % | 14,5 % | 14,6 % |
EBIT-% (adj.) | 10,4 % | 10,3 % | 10,0 % | 9,1 % | 9,4 % | 10,2 % | 10,3 % | 10,3 % |
EBIT-% | 8,6 % | 8,6 % | 8,2 % | 7,1 % | 7,8 % | 8,9 % | 9,1 % | 9,2 % |
ROE | 20,8 % | 21,6 % | 17,7 % | 15,1 % | 16,8 % | 19,2 % | 19,5 % | 19,1 % |
ROI | 16,0 % | 15,6 % | 15,3 % | 13,1 % | 14,9 % | 17,7 % | 19,3 % | 20,5 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 12,95 | 16,90 | 14,60 | 13,80 | 12,70 | 12,70 | 12,70 | 12,70 |
Aktier | 24,9 | 25,1 | 25,0 | 25,1 | 25,1 | 25,1 | 25,1 | 25,1 |
Markedsværdi | 322,3 | 423,9 | 365,6 | 346,4 | 318,8 | 318,8 | 318,8 | 318,8 |
Enterprise value | 362,8 | 472,0 | 436,6 | 409,5 | 379,0 | 363,2 | 341,9 | 329,8 |
EV/S | 1,4 | 1,6 | 1,2 | 1,1 | 1,0 | 0,9 | 0,8 | 0,7 |
EV/EBITDA | 9,0 | 10,8 | 9,0 | 9,2 | 7,4 | 6,1 | 5,3 | 4,8 |
EV/EBIT (adj.) | 13,4 | 15,3 | 12,5 | 12,6 | 10,4 | 8,6 | 7,5 | 6,8 |
EV/EBIT | 16,2 | 18,3 | 15,3 | 16,0 | 12,5 | 9,8 | 8,5 | 7,6 |
P/E (adj.) | 15,5 | 17,6 | 13,3 | 15,5 | 12,7 | 10,6 | 9,4 | 8,7 |
P/E | 18,9 | 21,1 | 20,0 | 20,8 | 15,8 | 12,3 | 10,8 | 9,8 |
P/B | 3,7 | 4,3 | 3,4 | 3,0 | 2,5 | 2,2 | 2,0 | 1,8 |
P/S | 1,2 | 1,4 | 1,0 | 1,0 | 0,8 | 0,8 | 0,7 | 0,7 |
Udbytteprocent | 2,6 % | 2,4 % | 2,5 % | 2,2 % | 2,9 % | 4,0 % | 4,6 % | 5,1 % |
Equity ratio | 40,5 % | 39,7 % | 38,2 % | 40,9 % | 43,3 % | 47,9 % | 51,3 % | 54,9 % |
Gearing ratio | 46,6 % | 48,6 % | 66,8 % | 55,3 % | 47,5 % | 30,9 % | 14,4 % | 6,2 % |
Kvartalsdata
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 89,8 | 80,0 | 95,2 | 360,0 | 97,1 | 98,3 | 88,8 | 104,0 | 388,2 |
EBITDA | 10,8 | 9,5 | 13,1 | 44,4 | 11,6 | 13,2 | 11,7 | 14,9 | 51,3 |
EBIT | 6,1 | 5,0 | 8,2 | 25,5 | 6,7 | 7,8 | 6,3 | 9,5 | 30,2 |
Overskud før skat | 5,2 | 3,4 | 6,6 | 20,8 | 5,6 | 6,9 | 5,4 | 8,6 | 26,4 |
Netto indkomst | 3,8 | 2,6 | 5,9 | 16,6 | 4,0 | 5,4 | 4,2 | 6,7 | 20,2 |
ViserAlle indholdstyper
Etteplan and Valmet collaborate to transform process efficiency with AI service solutions
Etteplan acquires stake in Bangladesh's largest IT consulting firm
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Boliden Harjavalta aims to become the frontrunner in metal industry in collaboration with Etteplan
Elomatic's paper machine engineering and documentation department functions in Jyväskylä, Finland partially transferred to Etteplan
Japanese company Konoike uses Etteplan's digitalization and artificial intelligence (AI) expertise in the development of its business
Etteplan acquires AFFRA AB, a Swedish consulting company specializing in testing
![Etteplan Oyj, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/d84a003b-0080-4a9a-9631-ddd0efee0fb7.png)
Etteplan Oyj, Q1, 2024
Etteplan: ETTEPLAN Q1 2024: The year started as expected
Etteplan's January-March 2024 interim report to be published on May 8, 2024
Registration of Etteplan Oyj's new shares with the trade register and into book-entry system
Škoda Transtech's engineering and documentation department's operations in Oulu, Finland will be partially transferred to Etteplan
Resolutions of the organization meeting of Etteplan Oyj's Board of Directors
Resolutions of Etteplan Oyj's Annual General Meeting of Shareholders
Etteplan's Annual Report 2023 has been published
Etteplan Oyj's updated Remuneration policy published
Etteplan Oyj's Corporate governance statement, Statement of non-financial information and Remuneration report for 2023 published
![Etteplan Q4’23 – Thursday, Feb. 8 at 2:30 pm EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/70839be7-7d5d-4543-bd73-993f9431aab8.png)