Admicom
43 EUR 0%7,008 investors are following this company
Admicom operates in the IT sector. The company is a developer of cloud-based services that mainly concern administration, accounting, payroll management, and project management. In addition to the main business, training and customer support are offered. The customers are found among small and medium-sized corporate customers, with the largest operations in construction and industry. The head office is located in Jyväskylä.
P/E (24e)
23.14
EV/EBIT (adj.) (24e)
17.84
EV/S (24e)
5.83
Dividend yield-% (24e)
1.51 %
Target price
48.00 EUR
Recommendation
Accumulate
Updated
10.4.2024
First North Finland
ADMCM
Daily low / high price
42.45 / 43.3
EUR
Market cap
214.53M EUR
Turnover
59.71K EUR
Volume
1.4K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Atte Riikola
Analyst
Latest videos
Financial calendar
Interim report
09.07.2024
Business review
09.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken | 40.5 % | 40.5 % |
Häll Matti | 21.9 % | 21.9 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Petri Kairinen | 06.10.2023 | 6,680EUR |
Petri Kairinen | 28.08.2023 | 17,638EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 21.9 | 24.9 | 31.6 | 34.3 | 35.0 | 37.7 | 41.4 | 45.1 |
growth-% | 40.1 % | 13.4 % | 27.2 % | 8.6 % | 2.0 % | 7.8 % | 9.8 % | 9.0 % |
EBITDA | 10.0 | 11.9 | 14.1 | 12.8 | 11.6 | 13.3 | 15.1 | 17.4 |
EBIT (adj.) | 9.5 | 11.5 | 13.7 | 12.7 | 11.4 | 13.0 | 14.8 | 17.0 |
EBIT | 8.6 | 10.4 | 10.8 | 8.8 | 7.8 | 9.4 | 11.2 | 13.4 |
Profit before taxes | 8.6 | 10.3 | 10.6 | 8.6 | 7.6 | 9.3 | 11.1 | 13.4 |
Net income | 6.7 | 8.1 | 8.0 | 6.3 | 5.6 | 7.1 | 8.5 | 10.4 |
EPS (adj.) | 1.55 | 1.86 | 2.19 | 2.04 | 1.86 | 2.15 | 2.43 | 2.81 |
growth-% | 40.7 % | 19.8 % | 17.7 % | -6.7 % | -8.9 % | 15.7 % | 13.0 % | 15.8 % |
Dividend | 0.91 | 2.00 | 1.30 | 0.70 | 0.65 | 0.75 | 0.90 | 1.10 |
Dividend ratio | 66.9 % | 122.3 % | 81.3 % | 55.3 % | 57.5 % | 52.7 % | 52.9 % | 52.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 45.4 % | 47.7 % | 44.6 % | 37.3 % | 33.2 % | 35.2 % | 36.4 % | 38.5 % |
EBIT-% (adj.) | 43.6 % | 46.1 % | 43.4 % | 36.9 % | 32.7 % | 34.6 % | 35.7 % | 37.7 % |
EBIT-% | 39.3 % | 41.7 % | 34.2 % | 25.7 % | 22.3 % | 25.0 % | 26.9 % | 29.7 % |
ROE | 34.5 % | 29.9 % | 26.2 % | 21.5 % | 18.6 % | 21.3 % | 22.6 % | 24.2 % |
ROI | 44.4 % | 38.4 % | 29.2 % | 23.2 % | 22.7 % | 26.6 % | 29.6 % | 31.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 135.00 | 84.50 | 46.50 | 43.25 | 43.00 | 43.00 | 43.00 | 43.00 |
Shares | 4.9 | 4.9 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Market cap | 664.9 | 416.3 | 231.9 | 215.7 | 214.4 | 214.4 | 214.4 | 214.4 |
Enterprise value | 651.1 | 398.3 | 229.4 | 209.8 | 204.2 | 197.2 | 188.6 | 178.9 |
EV/S | 29.7 | 16.0 | 7.3 | 6.1 | 5.8 | 5.2 | 4.6 | 4.0 |
EV/EBITDA | 65.4 | 33.6 | 16.3 | 16.4 | 17.6 | 14.9 | 12.5 | 10.3 |
EV/EBIT (adj.) | 68.2 | 34.7 | 16.7 | 16.6 | 17.8 | 15.1 | 12.8 | 10.5 |
EV/EBIT | 75.5 | 38.4 | 21.2 | 23.8 | 26.1 | 20.9 | 16.9 | 13.3 |
P/E (adj.) | 87.1 | 45.5 | 21.3 | 21.2 | 23.1 | 20.0 | 17.7 | 15.3 |
P/E | 99.1 | 51.7 | 29.1 | 34.1 | 38.1 | 30.2 | 25.3 | 20.6 |
P/B | 29.5 | 13.3 | 7.9 | 7.4 | 6.8 | 6.1 | 5.4 | 4.7 |
P/S | 30.3 | 16.7 | 7.3 | 6.3 | 6.1 | 5.7 | 5.2 | 4.7 |
Dividend yield | 0.7 % | 2.4 % | 2.8 % | 1.6 % | 1.5 % | 1.7 % | 2.1 % | 2.6 % |
Equity ratio | 85.5 % | 83.1 % | 59.9 % | 72.7 % | 74.0 % | 83.3 % | 83.7 % | 84.4 % |
Gearing ratio | -61.4 % | -57.3 % | -8.3 % | -19.9 % | -32.6 % | -48.8 % | -64.3 % | -77.2 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 9.4 | 8.5 | 8.2 | 34.3 | 8.6 | 8.8 | 8.8 | 8.8 | 35.0 |
EBITDA | 3.6 | 3.8 | 2.4 | 12.8 | 2.6 | 2.8 | 3.5 | 2.8 | 11.6 |
EBIT | 2.8 | 3.0 | 0.7 | 8.8 | 1.6 | 1.8 | 2.5 | 1.8 | 7.8 |
Profit before taxes | 2.8 | 3.0 | 0.7 | 8.6 | 1.5 | 1.8 | 2.5 | 1.8 | 7.6 |
Net income | 2.1 | 2.2 | 0.5 | 6.3 | 1.1 | 1.3 | 1.9 | 1.3 | 5.6 |
ShowingAll content types
Admicom Q2'23 – Wednesday, Jul. 5 at 12:00 pm EEST
Considerable differences in valuation levels between the technology companies we monitor
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools