Talenom
7,62 EUR -0,52 %9.103 investorer følger denne virksomhed
Talenom is an accounting firm that offers a wide range of services in accounting, invoice management, and payroll issues. In addition to the main business, financial analysis and the possibility of real-time control are offered via the company's web services. The largest share of customers is found among small and medium-sized corporate customers in the Nordic market. The company was originally founded in 1972 and is headquartered in Oulu.
P/E (23e)
34,64
EV/EBIT (23e)
27,08
P/B (23e)
5,97
Udbytteafkast, % (23e)
2,49 %
Kursmål
8.80 EUR
Anbefaling
Akkumulér
Opdateret
20.4.2023
NASDAQ Helsinki
TNOM
Daglig lav / høj pris
7,59 / 7,69
EUR
Markedsværdi
345,27 mio. EUR
Aktieomsætning
18,48 t EUR
Volumen
2,4 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Seneste analyser
Analyst
Juha Kinnunen
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
21.07.2023
Selskabsgennemgang
20.10.2023
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 57,96 | 65,16 | 82,81 | 102,11 | 127,44 | 157,53 | 192,94 | 221,88 |
| vækst-% | 18,59 % | 12,43 % | 27,08 % | 23,31 % | 24,81 % | 23,61 % | 22,48 % | 15,00 % |
| EBITDA | 18,91 | 23,28 | 27,66 | 32,03 | 36,17 | 41,19 | 47,99 | 53,77 |
| EBIT (adj.) | 10,41 | 12,88 | 14,76 | 15,27 | 15,47 | 19,59 | 25,56 | 31,06 |
| EBIT | 10,41 | 12,88 | 14,76 | 15,27 | 15,47 | 19,59 | 25,56 | 31,06 |
| Overskud før skat | 9,57 | 12,02 | 13,99 | 14,55 | 12,66 | 16,39 | 21,11 | 26,39 |
| Netto indkomst | 7,62 | 9,58 | 10,79 | 11,80 | 9,98 | 13,11 | 16,68 | 20,84 |
| EPS (adj.) | 0,18 | 0,22 | 0,25 | 0,27 | 0,22 | 0,29 | 0,36 | 0,45 |
| vækst-% | 18,38 % | 21,33 % | 11,20 % | 7,59 % | -17,06 % | 29,88 % | 25,86 % | 24,96 % |
| Udbytte | 0,13 | 0,15 | 0,17 | 0,18 | 0,19 | 0,20 | 0,21 | 0,22 |
| Udbytte ratio | 68,42 % | 67,67 % | 68,97 % | 68,29 % | 86,38 % | 70,01 % | 58,41 % | 48,96 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 32,62 % | 35,73 % | 33,40 % | 31,37 % | 28,39 % | 26,15 % | 24,88 % | 24,23 % |
| EBIT-% (adj.) | 17,96 % | 19,77 % | 17,83 % | 14,95 % | 12,14 % | 12,43 % | 13,25 % | 14,00 % |
| EBIT-% | 17,96 % | 19,77 % | 17,83 % | 14,95 % | 12,14 % | 12,43 % | 13,25 % | 14,00 % |
| ROE | 36,04 % | 34,37 % | 28,08 % | 23,43 % | 17,52 % | 21,78 % | 25,20 % | 27,61 % |
| ROI | 20,20 % | 19,81 % | 17,98 % | 13,88 % | 11,38 % | 12,31 % | 14,07 % | 15,70 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 7,50 | 15,05 | 11,70 | 9,10 | 7,62 | 7,62 | 7,62 | 7,62 |
| Aktier | 41,69 | 43,21 | 43,79 | 44,77 | 45,39 | 45,89 | 46,39 | 46,39 |
| Markedsværdi | 312,64 | 650,38 | 512,35 | 407,43 | 345,90 | 349,71 | 353,52 | 353,52 |
| Enterprise value | 341,84 | 679,42 | 551,56 | 461,54 | 418,83 | 437,94 | 450,72 | 446,63 |
| EV/S | 5,90 | 10,43 | 6,66 | 4,52 | 3,29 | 2,78 | 2,34 | 2,01 |
| EV/EBITDA | 18,08 | 29,19 | 19,94 | 14,41 | 11,58 | 10,63 | 9,39 | 8,31 |
| EV/EBIT (adj.) | 32,84 | 52,75 | 37,36 | 30,23 | 27,08 | 22,36 | 17,63 | 14,38 |
| EV/EBIT | 32,84 | 52,75 | 37,36 | 30,23 | 27,08 | 22,36 | 17,63 | 14,38 |
| P/E (adj.) | 41,05 | 67,90 | 47,47 | 34,31 | 34,64 | 26,67 | 21,19 | 16,96 |
| P/E | 41,05 | 67,90 | 47,47 | 34,31 | 34,64 | 26,67 | 21,19 | 16,96 |
| P/B | 13,26 | 20,22 | 11,46 | 7,27 | 5,97 | 5,60 | 5,05 | 4,36 |
| P/S | 5,39 | 9,98 | 6,19 | 3,99 | 2,71 | 2,22 | 1,83 | 1,59 |
| Udbytteprocent | 1,67 % | 1,00 % | 1,45 % | 1,98 % | 2,49 % | 2,62 % | 2,76 % | 2,89 % |
| Equity ratio | 33,17 % | 38,06 % | 38,15 % | 35,89 % | 31,77 % | 29,32 % | 28,89 % | 31,23 % |
| Gearing ratio | 123,89 % | 90,26 % | 87,70 % | 96,59 % | 125,85 % | 141,31 % | 138,98 % | 114,89 % |
Kvartalsdata
| Q2/22 | Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23e | Q3/23e | Q4/23e | 2023e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 26,98 | 23,58 | 26,34 | 102,11 | 31,31 | 33,99 | 29,47 | 32,67 | 127,44 |
| EBITDA | 9,29 | 7,27 | 6,60 | 32,03 | 8,37 | 10,06 | 8,86 | 8,88 | 36,17 |
| EBIT | 5,13 | 3,07 | 2,20 | 15,27 | 3,46 | 4,86 | 3,56 | 3,58 | 15,47 |
| Overskud før skat | 5,06 | 2,79 | 1,98 | 14,55 | 2,75 | 4,16 | 2,86 | 2,88 | 12,66 |
| Netto indkomst | 4,05 | 2,17 | 1,84 | 11,80 | 2,06 | 3,33 | 2,29 | 2,31 | 9,98 |
Viser Alle indholdstyper
