Copyright © Inderes 2011 - present. All rights reserved.
  • Latest
  • Markets
    • Stock Comparison
    • Financial Calendar
    • Dividends Calendar
    • Research
    • Articles
  • inderesTV
  • Forum
  • About Us
    • Our Coverage
    • Team
Analyst Comment

Revenio acquires Dutch AI software company Thirona Retina

By Juha KinnunenAnalyst
Revenio Group

Translation: Original comment published in Finnish on 8/21/2024 at 7:20 am EEST.

Revenio announced yesterday that it has signed an agreement to acquire the Dutch software company Thirona Retina. Revenio previously used Thirona's AI solution as part of its ILLUME screening solution, and Revenio is a minority shareholder in Thirona, so the takeover target is familiar to the company. We believe that the transaction price is very favorable for the industry and that the acquisition will strengthen Revenio's longer-term prospects in particular. However, the impact of the deal is limited in the short term, and it is still difficult to predict the ultimate winners in the AI market. We are positive about the acquisition but see no reason to change our view on the company, at least for now.

We think the purchase price is low

With the signed agreement, Thirona Retina B.V. will be acquired by Revenio's subsidiary Icare Finland Oy. Icare made a minority investment of 1.9 MEUR in Thirona Retina in 2023 and the company has said that it is committed to acquire the remaining shares during Q3'24 if conditions are met. However, it was not known what the target was. Revenio will acquire the remaining shares for approximately 4.8 MEUR, bringing the total purchase price paid by Revenio to 6.7 MEUR. We were surprised that Revenio was able to acquire a credible AI company with such a modest investment. For the sake of clarity, we note that the transaction includes only Thirona's retina-focused software business (Thirona Retina).

There is no information on Thirona Retina's current revenue, but we estimate that the business is currently small. It is also worth noting that Icare is believed to have been one of the target's most important customers. As a result, we believe that the required forecast changes will ultimately be relatively small over the next few years. In our view, the valuation of the transaction should not be based on the company's current numbers, but on the value of the acquired company's technology and the future opportunities it creates. AI algorithms and their use are the most important trend and the strongest growth area in the industry, and the acquisition of Revenio will give it a foothold in this potentially very lucrative segment. In recent years, US-based AI companies in this sector have been pumped into the market at inflated valuations, and we believe that the purchase price paid by Revenio is very low in comparison.

Thirona's RetCAD solution already in use at Revenio

Thirona Retina's flagship product, RetCAD, uses artificial intelligence to screen fundus images for eye diseases such as diabetic retinopathy, macular degeneration and glaucoma. The good performance of RetCAD has been demonstrated in independent clinical studies, according to the company. RetCAD is already used in the Revenio iCare ILLUME screening solution (iCare DRSplus camera combined with RetCAD technology), which speeds up the fundus screening process, makes the work of healthcare professionals more efficient and increases the accessibility of screening examinations. According to Revenio, the solution has been very well received in Europe and the Asia-Pacific region. In the U.S., the company currently has an FDA submission pending for the ILLUME solution, which would of course significantly increase the potential of the solution.

The acquisition gives Revenio ownership and control of Thirona's RetCAD algorithm. From Revenio's own business perspective, this will affect the company's AI revenue mix, as a portion of the revenue generated from screenings will no longer go to an external AI company (traditionally a revenue sharing agreement). As a result, the gross margin on recurring revenue related to screenings is virtually 100%.

Thirona continues to provide its solution to Revenio's competitors

Thirona Retina has also supplied its RetCAD AI solution to other major eye-tracking camera manufacturers such as Topcon, Tomey, Nidek, Canon and Optomed. According to the company, Thirona Retina will continue to sell its AI solution to these companies. We see certain risks that other camera manufacturers would reduce their investments in cooperation with Thirona if it were to be acquired by a competitor. However, we believe that direct replacement of the AI algorithm provider would be quite burdensome for competitors, and we do not see this as a particularly material risk. In the big picture, it's more important for Revenio that Thirona proves to be competitive in the AI race and is able to create a fully managed solution with its hardware and software.

Transaction has no immediate impact on our view

At the heart of Revenio's strategy has been a gradual transformation from an equipment manufacturer to a total solutions provider. In the long run, we believe the biggest winners in the industry will be those who can create the best overall solution and ecosystem around their hardware and software. Against this backdrop, we consider the recent Thirona Retina deal to be a very good and interesting strategic move, which we would have expected to require a significantly higher investment. The transaction will also strengthen Revenio's overall capabilities to develop AI-based eye screening solutions and other AI-based eye care solutions. We believe the purchase price is low, which also supports our positive view of the transaction. However, the transaction is small for Revenio's size (market cap around 850 MEUR) and its ultimate success will depend on Revenio's ability to create a competitive overall solution together with Thirona Retina. If this unit succeeds in gaining market share in the coming years, Revenio will have “added value" all to itself in the future.

Revenio is a global provider of comprehensive eye care diagnostic solutions. The group offers fast, user-friendly, and reliable tools for diagnosing glaucoma, diabetic retinopathy, and macular degeneration (AMD). Revenio’s ophthalmic diagnostic solutions include intraocular pressure (IOP) measurement devices (tonometers), fundus imaging devices, and perimeters as well as software solutions under the iCare brand. In 2023, the Group’s net sales totaled EUR 96.6 million, with an operating profit of EUR 26.3 million. Revenio Group Corporation is listed on Nasdaq Helsinki with the trading code REG1V.

Read more on company page

Key Estimate Figures08.08.2024

202324e25e
Revenue96.6105.2120.9
growth-%-0.5 %8.9 %15.0 %
EBIT (adj.)28.528.636.9
EBIT-% (adj.)29.5 %27.2 %30.6 %
EPS (adj.)0.800.831.09
Dividend0.380.400.57
Dividend %1.5 %1.8 %2.6 %
P/E (adj.)31.526.620.2
EV/EBITDA22.017.913.7

Forum discussions

Q3 was indeed rather boring, and it seems Q4 is progressing along the same lines. Reve also keeps a lower profile than before; they didn’t even...
12/5/2025, 2:12 PM
by Von Wangell
12
Revenio’s trading volume today, with a rising share price, is many times higher than normal. Those in the know, know, I don’t…
11/25/2025, 7:50 PM
by Sissos
16
The costs of disposable instruments were investigated in a US study, including those for rebound tonometry probes. The data is based on a clinic...
11/10/2025, 11:07 AM
by veronmaksaja
5
op-media.fi – 14 Oct 25 Osakkeiden top 10 – Nämä ovat ammattilaisten valinnat pitkän aikavälin... Asiantuntijat listasivat kotimaiset yhtiöt...
11/9/2025, 3:13 PM
by Sissos
12
In past quarters, there have been one-off costs which, reading between the lines, have been related to potential acquisitions. One would gradually...
11/9/2025, 7:59 AM
by Temew
11
More precious than gold? Revenio’s stock is highly valued. DCF shows 28€ if operating profit doubles in 5 years.
10/31/2025, 10:33 AM
by LeFevre
15
And @Juha_Kinnunen’s updated view, there’s still excitement for the rest of the year: Revenio Q3'25: Q4 ratkaisee tämänkin vuoden - Inderes ...
10/31/2025, 7:30 AM
by NukkeNukuttaja
13
Find us on social media
  • Inderes Forum
  • Youtube
  • Facebook
  • X (Twitter)
Get in touch
  • info@hcandersencapital.dk
  • Bredgade 23B, 2. sal
    1260 København K
Inderes
  • About us
  • Our team
  • Careers
  • Inderes as an investment
  • Services for listed companies
Our platform
  • FAQ
  • Terms of service
  • Privacy policy
  • Disclaimer
Inderes’ Disclaimer can be found here. Detailed information about each share actively monitored by Inderes is available on the company-specific pages on Inderes’ website. © Inderes Oyj. All rights reserved.