Scanfil

9,6EUR +1,59 %
5.089 investorer følger denne virksomhed

Scanfil is a provider in the IT sector. The company is a system supplier and delivers solutions that range from product design, material handling to transport and logistics solutions. The products mainly include mobile and telecommunications network equipment, automation systems, modules, and self-service machines. The company was founded in 1976 and is headquartered in Sievi.

P/E (23e)
13,56
EV/EBIT (23e)
11,01
P/B (23e)
2,39
Udbytteafkast, % (23e)
2,4 %
Kursmål
9.00 EUR
Anbefaling
Reducer
Opdateret
26.4.2023
NASDAQ Helsinki
SCANFL
Daglig lav / høj pris
9,45 / 9,65 EUR
Markedsværdi
625,44 mio. EUR
Aktieomsætning
123,13 t EUR
Volumen
13 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning579,44595,30695,70843,80909,60900,00925,00960,00
vækst-%2,92 %2,74 %16,87 %21,29 %7,80 %-1,06 %2,78 %3,78 %
EBITDA53,0160,5055,0062,9080,5080,6183,3285,01
EBIT (adj.)39,3139,1040,3045,4061,1061,5064,0066,00
EBIT35,3144,4039,6045,4061,1061,5064,0066,00
Overskud før skat34,0141,8037,6841,6658,0059,7363,2665,09
Netto indkomst28,1136,9029,7835,0245,6346,5949,3450,77
EPS (adj.)0,500,500,470,540,710,720,770,79
vækst-%10,34 %0,55 %-5,63 %14,90 %30,30 %2,11 %5,89 %2,90 %
Udbytte0,150,170,190,210,230,250,270,31
Udbytte ratio34,17 %29,70 %41,13 %38,66 %32,50 %34,59 %35,28 %40,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%9,15 %10,16 %7,91 %7,45 %8,85 %8,96 %9,01 %8,85 %
EBIT-% (adj.)6,78 %6,57 %5,79 %5,38 %6,72 %6,83 %6,92 %6,88 %
EBIT-%6,09 %7,46 %5,69 %5,38 %6,72 %6,83 %6,92 %6,88 %
ROE18,05 %21,11 %15,26 %16,14 %18,81 %16,97 %16,07 %14,92 %
ROI16,61 %19,31 %15,25 %14,51 %18,05 %18,15 %18,77 %18,09 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)4,896,527,466,589,609,609,609,60
Aktier64,0464,4764,4764,4764,4764,4764,4764,47
Markedsværdi313,13420,35480,96424,22618,92618,92618,92618,92
Enterprise value359,23438,60540,88509,76672,68626,20569,39542,60
EV/S0,620,740,780,600,740,700,620,57
EV/EBITDA6,787,259,838,108,367,776,836,38
EV/EBIT (adj.)9,1411,2213,4211,2311,0110,188,908,22
EV/EBIT10,179,8813,6611,2311,0110,188,908,22
P/E (adj.)9,8113,0115,7812,1113,5613,2812,5412,19
P/E11,2111,3916,1512,1113,5613,2812,5412,19
P/B1,882,302,321,872,392,131,911,73
P/S0,540,710,690,500,680,690,670,64
Udbytteprocent3,07 %2,61 %2,55 %3,19 %2,40 %2,60 %2,81 %3,28 %
Equity ratio49,04 %53,92 %43,78 %43,12 %47,53 %56,55 %60,69 %62,27 %
Gearing ratio27,65 %9,98 %28,88 %37,73 %20,78 %2,51 %-15,30 %-21,38 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning212,90211,90222,40843,80224,60235,00215,00235,00909,60
EBITDA14,4016,1018,1062,9019,8020,4019,8020,5080,50
EBIT10,2011,5013,4045,4015,1015,7014,8015,5061,10
Overskud før skat9,849,8012,7041,6614,5014,8014,0014,7058,00
Netto indkomst7,149,4010,4635,0211,7011,5410,9211,4745,63
Publisher
Scanfil: Solid performer in a trending sector

Last week, Scanfil raised its 2023 guidance both in terms of turnover and adjusted EBIT, due to strengthened customer demand. This confirms a remained favorable market situation, despite the economical slowdown, especially in the short term. Head of research Antti Viljakainen summarizes the case, as well as valuation and recommendation.

Video20.04.2023 af Isa Hudd, Antti Viljakainen