Tietoevry
20,42EUR -1,07%13.847 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)
9,33
EV/EBIT (adj.) (23e)
9,35
EV/S (23e)
1,18
Udbytteafkast, % (23e)
7,35 %
Kursmål
25.00 EUR
Anbefaling
Køb
Opdateret
26.10.2023
NASDAQ Helsinki
TIETO
Daglig lav / høj pris
20,42 / 20,68
EUR
Markedsværdi
2,42 mia. EUR
Aktieomsætning
360,01 t EUR
Volumen
18 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 10,9 % | 10,9 % |
Ilmarinen Mutual Pension Insurance | 1,6 % | 1,6 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Petter Söderström | 21.09.2023 | 9.747EUR |
Kimmo Alkio | 05.05.2021 | 346.156EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 1.734,20 | 2.786,42 | 2.823,34 | 2.928,11 | 2.848,72 | 2.911,86 | 2.982,84 | 3.064,35 |
vækst-% | 8,42 % | 60,67 % | 1,33 % | 3,71 % | -2,71 % | 2,22 % | 2,44 % | 2,73 % |
EBITDA | 230,20 | 322,50 | 552,02 | 428,55 | 409,40 | 452,91 | 459,22 | 485,48 |
EBIT (adj.) | 196,40 | 355,10 | 367,72 | 379,05 | 359,60 | 374,91 | 395,96 | 422,44 |
EBIT | 124,20 | 146,70 | 382,02 | 266,35 | 258,10 | 304,11 | 306,22 | 331,48 |
Overskud før skat | 101,20 | 122,40 | 353,82 | 242,65 | 228,30 | 270,11 | 274,93 | 303,15 |
Netto indkomst | 79,10 | 94,50 | 291,62 | 188,45 | 178,90 | 213,38 | 217,19 | 239,49 |
EPS (adj.) | 2,00 | 2,19 | 2,20 | 2,35 | 2,19 | 2,27 | 2,43 | 2,63 |
vækst-% | 9,69 % | 9,14 % | 0,51 % | 6,87 % | -6,86 % | 3,95 % | 6,97 % | 8,08 % |
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 % | 91,11 % | 99,29 % | 86,01 % | 87,23 % | 81,58 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 13,27 % | 11,57 % | 19,55 % | 14,64 % | 14,37 % | 15,55 % | 15,40 % | 15,84 % |
EBIT-% (adj.) | 11,33 % | 12,74 % | 13,02 % | 12,95 % | 12,62 % | 12,88 % | 13,27 % | 13,79 % |
EBIT-% | 7,16 % | 5,26 % | 13,53 % | 9,10 % | 9,06 % | 10,44 % | 10,27 % | 10,82 % |
ROE | 7,29 % | 5,70 % | 16,92 % | 10,65 % | 10,51 % | 12,52 % | 12,49 % | 13,45 % |
ROI | 6,92 % | 5,42 % | 13,73 % | 9,78 % | 9,46 % | 11,15 % | 11,58 % | 12,73 % |
Værdiansættelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 27,72 | 26,86 | 27,48 | 26,52 | 20,42 | 20,42 | 20,42 | 20,42 |
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 | 2.417,99 | 2.417,99 | 2.417,99 | 2.417,99 |
Enterprise value | 2.838,21 | 4.097,22 | 3.900,12 | 3.850,61 | 3.361,69 | 3.266,11 | 3.168,27 | 3.052,59 |
EV/S | 1,64 | 1,47 | 1,38 | 1,32 | 1,18 | 1,12 | 1,06 | 1,00 |
EV/EBITDA | 12,33 | 12,70 | 7,07 | 8,99 | 8,21 | 7,21 | 6,90 | 6,29 |
EV/EBIT (adj.) | 14,45 | 11,54 | 10,61 | 10,16 | 9,35 | 8,71 | 8,00 | 7,23 |
EV/EBIT | 22,85 | 27,93 | 10,21 | 14,46 | 13,02 | 10,74 | 10,35 | 9,21 |
P/E (adj.) | 13,83 | 12,28 | 12,50 | 11,29 | 9,33 | 8,98 | 8,39 | 7,77 |
P/E | 23,81 | 33,66 | 11,16 | 16,66 | 13,52 | 11,33 | 11,13 | 10,10 |
P/B | 1,22 | 1,96 | 1,79 | 1,83 | 1,43 | 1,40 | 1,38 | 1,34 |
P/S | 1,18 | 1,14 | 1,15 | 1,07 | 0,85 | 0,83 | 0,81 | 0,79 |
Udbytteprocent | 2,29 % | 4,91 % | 5,09 % | 5,47 % | 7,35 % | 7,59 % | 7,84 % | 8,08 % |
Equity ratio | 44,01 % | 45,11 % | 50,77 % | 50,66 % | 47,54 % | 50,10 % | 51,53 % | 53,20 % |
Gearing ratio | 46,46 % | 56,35 % | 35,46 % | 41,31 % | 55,96 % | 49,25 % | 42,73 % | 35,14 % |
Kvartalsdata
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 767,68 | 2.928,11 | 744,35 | 695,10 | 659,70 | 749,58 | 2.848,72 | 754,12 | 707,68 |
EBITDA | 141,55 | 428,55 | 107,31 | 80,20 | 98,10 | 123,79 | 409,40 | 104,95 | 90,40 |
EBIT | 103,05 | 266,35 | 68,61 | 41,20 | 61,70 | 86,59 | 258,10 | 67,75 | 53,20 |
Overskud før skat | 95,35 | 242,65 | 62,21 | 34,70 | 53,30 | 78,09 | 228,30 | 59,25 | 44,70 |
Netto indkomst | 74,55 | 188,45 | 48,44 | 27,41 | 41,36 | 61,69 | 178,90 | 46,81 | 35,31 |
ViserAlle indholdstyper