SRV Group
4,22EUR -5,17%5.301 investorer følger denne virksomhed
SRV Group operates in the construction industry. The main specialist competence is in project management of construction projects for the commercial sector. The projects are mainly focused on the development of business premises, residential buildings, and other infrastructural projects. The largest operations are found around major growth locations in Europe. The company was established in 1987 and is headquartered in Espoo.
P/E (23e)
-11,27
EV/EBIT (adj.) (23e)
64,65
P/B (23e)
0,55
Udbytteafkast, % (23e)
-
Kursmål
4.00 EUR
Anbefaling
Akkumulér
Opdateret
21.11.2023
NASDAQ Helsinki
SRV1V
Daglig lav / høj pris
4,18 / 4,45
EUR
Markedsværdi
71,67 mio. EUR
Aktieomsætning
53,06 t EUR
Volumen
12 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
Olli Koponen
Analytiker
Finanskalender
Årsrapport
01.02.2024
Generalforsamling
25.03.2024
Delårsrapport
25.04.2024
Delårsrapport
18.07.2024
Delårsrapport
24.10.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| AS Pontos Baltic | 17,0 % | 17,0 % |
| Ilmarinen Mutual Pension Insurance Company | 11,4 % | 11,4 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Timo Kokkila | 27.06.2022 | 157.253EUR |
| Timo Kokkila | 27.06.2022 | 472.583EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 1.060,91 | 975,50 | 932,55 | 770,00 | 619,55 | 705,38 | 742,65 | 816,70 |
| vækst-% | 10,55 % | -8,05 % | -4,40 % | -17,43 % | -19,54 % | 13,85 % | 5,28 % | 9,97 % |
| EBITDA | -3,01 | 20,36 | 4,65 | -71,31 | 0,20 | 23,47 | 29,64 | 35,65 |
| EBIT (adj.) | -96,81 | 15,77 | 5,30 | 18,89 | 3,35 | 17,77 | 23,12 | 28,58 |
| EBIT | -93,01 | 1,46 | -1,65 | -76,41 | -5,25 | 17,77 | 23,12 | 28,58 |
| Overskud før skat | -122,35 | -27,97 | -20,25 | -79,06 | -13,35 | 10,77 | 16,47 | 21,40 |
| Netto indkomst | -110,15 | -16,85 | -21,88 | -88,30 | -14,96 | 6,16 | 10,84 | 16,26 |
| EPS (adj.) | -74,02 | -0,15 | -2,28 | 0,54 | -0,37 | 0,36 | 0,64 | 0,96 |
| vækst-% | -169,91 % | 76,00 % | 50,05 % | |||||
| Udbytte | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,15 | 0,20 | 0,30 |
| Udbytte ratio | 41,37 % | 31,34 % | 31,33 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | -0,28 % | 2,09 % | 0,50 % | -9,26 % | 0,03 % | 3,33 % | 3,99 % | 4,37 % |
| EBIT-% (adj.) | -9,13 % | 1,62 % | 0,57 % | 2,45 % | 0,54 % | 2,52 % | 3,11 % | 3,50 % |
| EBIT-% | -8,77 % | 0,15 % | -0,18 % | -9,92 % | -0,85 % | 2,52 % | 3,11 % | 3,50 % |
| ROE | -53,22 % | -9,29 % | -12,50 % | -56,71 % | -10,78 % | 4,58 % | 7,65 % | 12,01 % |
| ROI | -15,06 % | 0,24 % | -0,34 % | -22,64 % | -1,92 % | 6,39 % | 7,99 % | 9,68 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 24,92 | 14,82 | 13,22 | 3,80 | 4,22 | 4,22 | 4,22 | 4,22 |
| Aktier | 1,49 | 6,58 | 6,55 | 16,98 | 16,98 | 16,98 | 16,98 | 16,98 |
| Markedsværdi | 37,12 | 97,43 | 86,64 | 64,54 | 71,67 | 71,67 | 71,67 | 71,67 |
| Enterprise value | 542,22 | 401,93 | 272,00 | 178,44 | 216,57 | 215,16 | 210,46 | 200,29 |
| EV/S | 0,51 | 0,41 | 0,29 | 0,23 | 0,35 | 0,31 | 0,28 | 0,25 |
| EV/EBITDA | - | 19,74 | 58,50 | - | 1.082,86 | 9,17 | 7,10 | 5,62 |
| EV/EBIT (adj.) | - | 25,49 | 51,32 | 9,45 | 64,65 | 12,11 | 9,10 | 7,01 |
| EV/EBIT | - | 275,29 | - | - | - | 12,11 | 9,10 | 7,01 |
| P/E (adj.) | - | - | - | 7,10 | - | 11,64 | 6,61 | 4,41 |
| P/E | - | - | - | - | - | 11,64 | 6,61 | 4,41 |
| P/B | 0,21 | 0,53 | 0,52 | 0,44 | 0,55 | 0,52 | 0,49 | 0,57 |
| P/S | 0,03 | 0,10 | 0,09 | 0,08 | 0,12 | 0,10 | 0,10 | 0,09 |
| Udbytteprocent | 3,55 % | 4,74 % | 7,11 % | |||||
| Equity ratio | 21,32 % | 22,43 % | 27,86 % | 41,45 % | 39,22 % | 37,46 % | 37,74 % | 31,34 % |
| Gearing ratio | 240,49 % | 159,72 % | 102,94 % | 54,96 % | 84,85 % | 80,02 % | 72,24 % | 102,80 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 181,00 | 770,00 | 138,30 | 143,10 | 145,90 | 192,25 | 619,55 | 155,55 | 161,33 |
| EBITDA | -5,11 | -71,31 | -0,58 | -1,62 | -3,50 | 5,90 | 0,20 | 2,81 | 4,63 |
| EBIT | -6,31 | -76,41 | -1,98 | -3,02 | -4,90 | 4,65 | -5,25 | 1,56 | 3,08 |
| Overskud før skat | -10,01 | -79,06 | -4,43 | -5,51 | -6,46 | 3,05 | -13,35 | -0,44 | 1,08 |
| Netto indkomst | -10,71 | -88,30 | -3,09 | -6,01 | -7,80 | 1,94 | -14,96 | -1,12 | 0,17 |
ViserAlle indholdstyper