Incap
6,31EUR -1,25%5.641 investorer følger denne virksomhed
Incap operates in the industrial sector. The company supplies equipment and associated services for industrial companies, where the range includes PCB assembly, system integrations, box building integration, design validation, and inspection methods. The largest operations are in the Nordic countries, the Baltics, and Asia. The company was originally established in 1985 and is headquartered in Helsinki.
P/E (23e)
8,74
EV/EBIT (adj.) (23e)
6,16
P/B (23e)
1,74
Udbytteafkast, % (23e)
-
Kursmål
8.00 EUR
Anbefaling
Akkumulér
Opdateret
25.10.2023
NASDAQ Helsinki
ICP1V
Daglig lav / høj pris
6,26 / 6,4
EUR
Markedsværdi
185,75 mio. EUR
Aktieomsætning
261,35 t EUR
Volumen
41 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
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

Antti Viljakainen
Head of Research
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Erkki Etola and controlled entities | 22,7 % | 22,7 % |
Nordea Life Assurance Finland Ltd. | 6,4 % | 6,4 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Päivi Irmeli Jokinen | 27.04.2022 | 19.260EUR |
Kaisa Kokkonen | 27.11.2020 | 28.050EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 71,02 | 106,49 | 169,79 | 263,79 | 216,66 | 236,06 | 259,67 | 285,63 |
vækst-% | 20,46 % | 49,95 % | 59,43 % | 55,36 % | -17,87 % | 8,95 % | 10,00 % | 10,00 % |
EBITDA | 11,47 | 15,92 | 29,26 | 42,80 | 31,38 | 34,25 | 37,21 | 41,02 |
EBIT (adj.) | 10,09 | 14,65 | 26,77 | 40,00 | 28,33 | 28,78 | 31,77 | 35,62 |
EBIT | 10,09 | 12,59 | 25,97 | 39,00 | 26,45 | 28,28 | 31,27 | 35,12 |
Overskud før skat | 9,66 | 11,51 | 25,72 | 36,68 | 25,59 | 27,10 | 30,41 | 34,66 |
Netto indkomst | 6,27 | 9,25 | 21,06 | 27,61 | 19,63 | 20,60 | 23,11 | 26,34 |
EPS (adj.) | 0,29 | 0,37 | 0,74 | 0,98 | 0,72 | 0,71 | 0,80 | 0,91 |
vækst-% | 7,32 % | 30,50 % | 97,95 % | 31,49 % | -26,00 % | -1,76 % | 12,75 % | 13,74 % |
Udbytte | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
Udbytte ratio |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 16,15 % | 14,95 % | 17,23 % | 16,23 % | 14,48 % | 14,51 % | 14,33 % | 14,36 % |
EBIT-% (adj.) | 14,20 % | 13,76 % | 15,77 % | 15,16 % | 13,07 % | 12,19 % | 12,24 % | 12,47 % |
EBIT-% | 14,20 % | 11,83 % | 15,30 % | 14,78 % | 12,21 % | 11,98 % | 12,04 % | 12,29 % |
ROE | 33,34 % | 30,62 % | 41,53 % | 36,74 % | 20,19 % | 17,55 % | 16,60 % | 16,07 % |
ROI | 40,52 % | 32,98 % | 42,42 % | 42,69 % | 22,53 % | 21,04 % | 20,23 % | 19,77 % |
Værdiansættelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2,90 | 3,69 | 15,70 | 17,10 | 6,31 | 6,31 | 6,31 | 6,31 |
Aktier | 21,85 | 29,10 | 29,25 | 29,25 | 29,44 | 29,41 | 29,41 | 29,41 |
Markedsværdi | 63,26 | 107,38 | 459,17 | 500,26 | 185,75 | 185,56 | 185,56 | 185,56 |
Enterprise value | 62,78 | 113,27 | 461,20 | 513,86 | 174,47 | 153,45 | 133,46 | 112,31 |
EV/S | 0,88 | 1,06 | 2,72 | 1,95 | 0,81 | 0,65 | 0,51 | 0,39 |
EV/EBITDA | 5,47 | 7,11 | 15,76 | 12,01 | 5,56 | 4,48 | 3,59 | 2,74 |
EV/EBIT (adj.) | 6,22 | 7,73 | 17,23 | 12,85 | 6,16 | 5,33 | 4,20 | 3,15 |
EV/EBIT | 6,22 | 8,99 | 17,76 | 13,18 | 6,60 | 5,43 | 4,27 | 3,20 |
P/E (adj.) | 10,08 | 9,85 | 21,17 | 17,53 | 8,74 | 8,90 | 7,89 | 6,94 |
P/E | 10,08 | 11,61 | 21,80 | 18,12 | 9,43 | 9,01 | 8,03 | 7,04 |
P/B | 2,89 | 2,79 | 7,30 | 5,72 | 1,74 | 1,45 | 1,23 | 1,05 |
P/S | 0,89 | 1,01 | 2,70 | 1,90 | 0,86 | 0,79 | 0,71 | 0,65 |
Udbytteprocent | ||||||||
Equity ratio | 59,99 % | 50,44 % | 51,93 % | 51,93 % | 57,93 % | 61,56 % | 63,84 % | 65,91 % |
Gearing ratio | -2,18 % | 15,29 % | 3,23 % | 15,56 % | -10,54 % | -25,16 % | -34,56 % | -41,36 % |
Kvartalsdata
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 78,69 | 263,79 | 72,67 | 56,44 | 50,05 | 37,50 | 216,66 | ||
EBITDA | 13,67 | 42,80 | 12,39 | 8,61 | 7,05 | 3,33 | 31,38 | ||
EBIT | 12,67 | 39,00 | 11,30 | 7,51 | 5,70 | 1,95 | 26,45 | ||
Overskud før skat | 12,15 | 36,68 | 10,94 | 7,35 | 5,75 | 1,55 | 25,59 | ||
Netto indkomst | 8,72 | 27,61 | 8,37 | 5,70 | 4,39 | 1,18 | 19,63 |
ViserAlle indholdstyper