Tietoevry

25,42EUR -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

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning1.734,202.786,422.823,342.928,103.017,863.160,593.311,703.459,54
vækst-%8,42 %60,67 %1,33 %3,71 %3,07 %4,73 %4,78 %4,46 %
EBITDA230,20322,50552,02428,70469,52492,92524,27555,95
EBIT (adj.)196,40355,10367,72379,20401,90425,92459,27488,95
EBIT124,20146,70382,02266,50313,82333,92365,27394,95
Overskud før skat101,20122,40353,82242,80287,92310,12345,99380,56
Netto indkomst79,1094,50291,62188,60226,77245,00273,33300,64
EPS (adj.)2,002,192,202,352,502,682,943,17
vækst-%9,69 %9,14 %0,51 %6,92 %6,48 %7,20 %9,42 %7,86 %
Udbytte0,641,321,401,451,501,551,601,65
Udbytte ratio59,49 %165,42 %56,85 %91,04 %78,33 %74,92 %69,32 %64,99 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
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 %
ROE7,29 %5,70 %16,92 %10,65 %13,13 %13,86 %14,80 %15,44 %
ROI6,92 %5,42 %13,73 %9,79 %12,15 %13,54 %15,12 %16,61 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)27,7226,8627,4826,5225,4225,4225,4225,42
Aktier74,11118,43118,43118,41118,41118,41118,41118,41
Markedsværdi2.054,313.180,923.254,323.140,313.010,063.010,063.010,063.010,06
Enterprise value2.838,214.097,223.900,123.850,613.603,123.489,623.354,643.197,67
EV/S1,641,471,381,321,191,101,010,92
EV/EBITDA12,3312,707,078,987,677,086,405,75
EV/EBIT (adj.)14,4511,5410,6110,158,978,197,306,54
EV/EBIT22,8527,9310,2114,4511,4810,459,188,10
P/E (adj.)13,8312,2812,5011,2810,169,488,668,03
P/E23,8133,6611,1616,6513,2712,2911,0110,01
P/B1,221,961,791,831,741,671,591,50
P/S1,181,141,151,071,000,950,910,87
Udbytteprocent2,29 %4,91 %5,09 %5,47 %5,90 %6,10 %6,29 %6,49 %
Equity ratio44,01 %45,11 %50,77 %50,66 %52,65 %55,23 %58,04 %61,53 %
Gearing ratio46,46 %56,35 %35,46 %41,31 %34,20 %26,62 %18,22 %9,37 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning739,20690,30767,702.928,10744,40763,53709,46800,483.017,86
EBITDA81,30117,50141,60428,70107,40104,83117,62139,67469,52
EBIT39,7077,60103,10266,5068,7065,8278,62100,67313,82
Overskud før skat30,5075,2095,40242,8062,3059,3272,1294,17287,92
Netto indkomst21,9059,2074,60188,6048,5346,8756,9874,40226,77