Tietoevry
25,42 EUR -0,31 %13.446 investorer følger denne virksomhed
Tietoevry is active in the IT sector. The company offers a range of software and cloud-based solutions, with the greatest specialist expertise in SaaS solutions. Expertise is found in business processes, application services, infrastructure solutions, and front-end solutions. Customers are found in a number of markets on a global level. The company was created in 2019 via a merger of Tieto and EVRY. The head office is located in Helsinki.
P/E (23e)
10,16
EV/EBIT (23e)
11,48
EV/S (23e)
1,19
Udbytteafkast, % (23e)
5,9 %
Kursmål
31.00 EUR
Anbefaling
Akkumulér
Opdateret
4.5.2023
NASDAQ Helsinki
TIETO
Daglig lav / høj pris
25,34 / 25,68
EUR
Markedsværdi
3,01 mia. EUR
Aktieomsætning
1,88 mio. EUR
Volumen
74 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Seneste analyser
Analyst
Joni Grönqvist
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
21.07.2023
Halvårligt udbytte
22.09.2023
Delårsrapport
26.10.2023
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 1.734,20 | 2.786,42 | 2.823,34 | 2.928,10 | 3.017,86 | 3.160,59 | 3.311,70 | 3.459,54 |
| vækst-% | 8,42 % | 60,67 % | 1,33 % | 3,71 % | 3,07 % | 4,73 % | 4,78 % | 4,46 % |
| EBITDA | 230,20 | 322,50 | 552,02 | 428,70 | 469,52 | 492,92 | 524,27 | 555,95 |
| EBIT (adj.) | 196,40 | 355,10 | 367,72 | 379,20 | 401,90 | 425,92 | 459,27 | 488,95 |
| EBIT | 124,20 | 146,70 | 382,02 | 266,50 | 313,82 | 333,92 | 365,27 | 394,95 |
| Overskud før skat | 101,20 | 122,40 | 353,82 | 242,80 | 287,92 | 310,12 | 345,99 | 380,56 |
| Netto indkomst | 79,10 | 94,50 | 291,62 | 188,60 | 226,77 | 245,00 | 273,33 | 300,64 |
| EPS (adj.) | 2,00 | 2,19 | 2,20 | 2,35 | 2,50 | 2,68 | 2,94 | 3,17 |
| vækst-% | 9,69 % | 9,14 % | 0,51 % | 6,92 % | 6,48 % | 7,20 % | 9,42 % | 7,86 % |
| Udbytte | 0,64 | 1,32 | 1,40 | 1,45 | 1,50 | 1,55 | 1,60 | 1,65 |
| Udbytte ratio | 59,49 % | 165,42 % | 56,85 % | 91,04 % | 78,33 % | 74,92 % | 69,32 % | 64,99 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 13,27 % | 11,57 % | 19,55 % | 14,64 % | 15,56 % | 15,60 % | 15,83 % | 16,07 % |
| EBIT-% (adj.) | 11,33 % | 12,74 % | 13,02 % | 12,95 % | 13,32 % | 13,48 % | 13,87 % | 14,13 % |
| EBIT-% | 7,16 % | 5,26 % | 13,53 % | 9,10 % | 10,40 % | 10,57 % | 11,03 % | 11,42 % |
| ROE | 7,29 % | 5,70 % | 16,92 % | 10,65 % | 13,13 % | 13,86 % | 14,80 % | 15,44 % |
| ROI | 6,92 % | 5,42 % | 13,73 % | 9,79 % | 12,15 % | 13,54 % | 15,12 % | 16,61 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 27,72 | 26,86 | 27,48 | 26,52 | 25,42 | 25,42 | 25,42 | 25,42 |
| Aktier | 74,11 | 118,43 | 118,43 | 118,41 | 118,41 | 118,41 | 118,41 | 118,41 |
| Markedsværdi | 2.054,31 | 3.180,92 | 3.254,32 | 3.140,31 | 3.010,06 | 3.010,06 | 3.010,06 | 3.010,06 |
| Enterprise value | 2.838,21 | 4.097,22 | 3.900,12 | 3.850,61 | 3.603,12 | 3.489,62 | 3.354,64 | 3.197,67 |
| EV/S | 1,64 | 1,47 | 1,38 | 1,32 | 1,19 | 1,10 | 1,01 | 0,92 |
| EV/EBITDA | 12,33 | 12,70 | 7,07 | 8,98 | 7,67 | 7,08 | 6,40 | 5,75 |
| EV/EBIT (adj.) | 14,45 | 11,54 | 10,61 | 10,15 | 8,97 | 8,19 | 7,30 | 6,54 |
| EV/EBIT | 22,85 | 27,93 | 10,21 | 14,45 | 11,48 | 10,45 | 9,18 | 8,10 |
| P/E (adj.) | 13,83 | 12,28 | 12,50 | 11,28 | 10,16 | 9,48 | 8,66 | 8,03 |
| P/E | 23,81 | 33,66 | 11,16 | 16,65 | 13,27 | 12,29 | 11,01 | 10,01 |
| P/B | 1,22 | 1,96 | 1,79 | 1,83 | 1,74 | 1,67 | 1,59 | 1,50 |
| P/S | 1,18 | 1,14 | 1,15 | 1,07 | 1,00 | 0,95 | 0,91 | 0,87 |
| Udbytteprocent | 2,29 % | 4,91 % | 5,09 % | 5,47 % | 5,90 % | 6,10 % | 6,29 % | 6,49 % |
| Equity ratio | 44,01 % | 45,11 % | 50,77 % | 50,66 % | 52,65 % | 55,23 % | 58,04 % | 61,53 % |
| Gearing ratio | 46,46 % | 56,35 % | 35,46 % | 41,31 % | 34,20 % | 26,62 % | 18,22 % | 9,37 % |
Kvartalsdata
| Q2/22 | Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23e | Q3/23e | Q4/23e | 2023e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 739,20 | 690,30 | 767,70 | 2.928,10 | 744,40 | 763,53 | 709,46 | 800,48 | 3.017,86 |
| EBITDA | 81,30 | 117,50 | 141,60 | 428,70 | 107,40 | 104,83 | 117,62 | 139,67 | 469,52 |
| EBIT | 39,70 | 77,60 | 103,10 | 266,50 | 68,70 | 65,82 | 78,62 | 100,67 | 313,82 |
| Overskud før skat | 30,50 | 75,20 | 95,40 | 242,80 | 62,30 | 59,32 | 72,12 | 94,17 | 287,92 |
| Netto indkomst | 21,90 | 59,20 | 74,60 | 188,60 | 48,53 | 46,87 | 56,98 | 74,40 | 226,77 |
Viser Alle indholdstyper
