![Gofore Plc, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b00fe8b5-d6b1-4bd2-b039-7fd33e7ec7be.png)
Gofore
22,35 EUR +1,36%7.410 investorer følger denne virksomhed
Gofore operates in the IT sector. Specialization is held towards offering digital solutions and consulting in lead and process design, as well as cloud-based solutions. The main knowledge is found in the construction and development of software systems and associated project management. The company's customers are found among corporate customers and institutions. Gofore operates mainly in the European market.
P/E (24e)
16,19
EV/EBIT (adj.) (24e)
12,05
EV/S (24e)
1,7
Udbytteafkast, % (24e)
2,24 %
Kursmål
26.00 EUR
Anbefaling
Reducer
Opdateret
11.6.2024
NASDAQ Helsinki
GOFORE
Daglig lav / høj pris
21,65 / 22,35
EUR
Markedsværdi
350 mio. EUR
Aktieomsætning
143,32 t EUR
Volumen
6,5 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
Analyst
![Joni Grönqvist Joni Grönqvist](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/joni-gronqvist-1.png)
Joni Grönqvist
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
15.08.2024
Delårsrapport
24.10.2024
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Kärki Timur Juhana | 10,1 % | 10,1 % |
Varjus Mika | 8,6 % | 8,6 % |
Premium
This content is for our Premium customers only.
Insider transaktioner
Insider | Date | Total value |
---|---|---|
Piia-noora Kauppi | 22.04.2024 | 100.305EUR |
Piia-noora Kauppi | 22.04.2024 | 4.248EUR |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 78,0 | 104,5 | 149,9 | 189,2 | 191,4 | 210,5 | 234,2 | 262,3 |
vækst-% | 21,7 % | 34,1 % | 43,5 % | 26,2 % | 1,1 % | 10,0 % | 11,3 % | 12,0 % |
EBITDA | 12,3 | 17,1 | 22,7 | 30,4 | 31,0 | 34,1 | 38,1 | 42,4 |
EBIT (adj.) | 10,8 | 14,6 | 22,0 | 26,7 | 27,0 | 30,0 | 33,9 | 38,2 |
EBIT | 8,8 | 12,2 | 16,6 | 23,0 | 23,0 | 25,9 | 29,7 | 34,1 |
Overskud før skat | 8,6 | 11,3 | 15,9 | 22,9 | 22,8 | 26,6 | 30,9 | 35,7 |
Netto indkomst | 6,9 | 9,1 | 12,2 | 18,3 | 17,6 | 20,7 | 24,1 | 28,2 |
EPS (adj.) | 0,64 | 0,80 | 1,13 | 1,40 | 1,38 | 1,58 | 1,80 | 2,07 |
vækst-% | 39,3 % | 26,0 % | 41,3 % | 23,2 % | -1,1 % | 14,5 % | 13,7 % | 14,8 % |
Udbytte | 0,24 | 0,28 | 0,34 | 0,47 | 0,50 | 0,58 | 0,66 | 0,74 |
Udbytte ratio | 48,8 % | 46,5 % | 43,1 % | 40,3 % | 44,6 % | 44,0 % | 43,0 % | 41,0 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15,8 % | 16,3 % | 15,2 % | 16,1 % | 16,2 % | 16,2 % | 16,2 % | 16,2 % |
EBIT-% (adj.) | 13,8 % | 14,0 % | 14,7 % | 14,1 % | 14,1 % | 14,3 % | 14,5 % | 14,6 % |
EBIT-% | 11,2 % | 11,7 % | 11,1 % | 12,2 % | 12,0 % | 12,3 % | 12,7 % | 13,0 % |
ROE | 20,2 % | 18,7 % | 17,4 % | 21,2 % | 17,9 % | 18,8 % | 19,5 % | 20,2 % |
ROI | 19,2 % | 19,0 % | 18,8 % | 20,8 % | 18,6 % | 21,2 % | 23,0 % | 23,8 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 17,15 | 24,00 | 22,20 | 22,40 | 22,35 | 22,35 | 22,35 | 22,35 |
Aktier | 14,0 | 15,1 | 15,5 | 15,7 | 15,7 | 15,7 | 15,7 | 15,7 |
Markedsværdi | 240,7 | 361,7 | 344,2 | 350,8 | 350,0 | 350,0 | 350,0 | 350,0 |
Enterprise value | 235,2 | 336,5 | 320,7 | 338,5 | 325,7 | 308,4 | 288,8 | 266,2 |
EV/S | 3,0 | 3,2 | 2,1 | 1,8 | 1,7 | 1,5 | 1,2 | 1,0 |
EV/EBITDA | 19,1 | 19,7 | 14,1 | 11,1 | 10,5 | 9,0 | 7,6 | 6,3 |
EV/EBIT (adj.) | 21,8 | 23,0 | 14,6 | 12,7 | 12,0 | 10,3 | 8,5 | 7,0 |
EV/EBIT | 26,9 | 27,6 | 19,3 | 14,7 | 14,2 | 11,9 | 9,7 | 7,8 |
P/E (adj.) | 27,0 | 29,9 | 19,6 | 16,0 | 16,2 | 14,1 | 12,4 | 10,8 |
P/E | 34,9 | 39,9 | 28,2 | 19,2 | 19,9 | 16,9 | 14,5 | 12,4 |
P/B | 6,7 | 5,9 | 4,3 | 3,8 | 3,4 | 3,0 | 2,7 | 2,4 |
P/S | 3,1 | 3,5 | 2,3 | 1,9 | 1,8 | 1,7 | 1,5 | 1,3 |
Udbytteprocent | 1,4 % | 1,2 % | 1,5 % | 2,1 % | 2,2 % | 2,6 % | 2,9 % | 3,3 % |
Equity ratio | 46,0 % | 60,2 % | 53,7 % | 56,0 % | 61,2 % | 66,7 % | 67,4 % | 68,2 % |
Gearing ratio | -15,4 % | -41,1 % | -29,5 % | -13,1 % | -23,5 % | -35,7 % | -46,5 % | -56,1 % |
Kvartalsdata
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 47,6 | 40,8 | 51,7 | 189,2 | 49,2 | 48,4 | 41,2 | 52,6 | 191,4 |
EBITDA | 6,2 | 5,3 | 10,1 | 30,4 | 7,8 | 7,8 | 6,3 | 9,2 | 31,0 |
EBIT | 4,5 | 3,4 | 8,0 | 23,0 | 5,8 | 5,8 | 4,3 | 7,1 | 23,0 |
Overskud før skat | 4,4 | 3,3 | 8,2 | 22,9 | 5,7 | 5,8 | 4,3 | 7,0 | 22,8 |
Netto indkomst | 3,4 | 2,5 | 6,8 | 18,3 | 4,4 | 4,5 | 3,3 | 5,4 | 17,6 |
ViserAlle indholdstyper
![Gofore Plc, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b00fe8b5-d6b1-4bd2-b039-7fd33e7ec7be.png)
Inside information: Gofore Plc’s Business Review 1-30 June 2024: Net sales at 14.2 million euros
Inside information: Gofore Plc’s Business Review 1-31 May 2024: Net sales at 16.8 million euros, significant deal with National Police Board of Finland
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
Book novelty “Humanely Digital Finland” draws a wide picture on societal digitalisation through renown leaders’ and organisations’ eyes
![IT service sector Q1 summary: Revenue and profitability down from a strong comparison period, but some defensive wins in profitability as well](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/2960b8d0-2d5c-48ed-b5e4-0d1f888752df.png)
IT service sector Q1 summary: Revenue and profitability down from a strong comparison period, but some defensive wins in profitability as well
Gofore Oyj - Managers' Transactions - Kirjavainen
Inside information: Gofore Plc’s Business Review 1-30 April 2024: April net sales 17.0 million euros, new agreement with State Treasury
Gofore Oyj - Managers' Transactions - Otso-Antero Järvinen
Gofore Plc Managers' Transactions - Piia-Noora Kauppi
Gofore Plc’s Interim Report January-March 2024: Adjusted EBITA for the quarter 13.8%, no net sales growth
![IT service sector: Our expectations for 2024 generally at the lower end of companies' guidance](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/aefb64e2-4341-4ebe-a0d5-db91c5d85d27.png)