Gofore
24.05 EUR +3%7,418 investors are following this company
Gofore operates in the IT sector. Specialization is held towards offering digital solutions and consulting in lead and process design, as well as cloud-based solutions. The main knowledge is found in the construction and development of software systems and associated project management. The company's customers are found among corporate customers and institutions. Gofore operates mainly in the European market.
P/E (24e)
17.31
EV/EBIT (adj.) (24e)
12.94
EV/S (24e)
1.81
Dividend yield-% (24e)
2.08 %
Target price
26.00 EUR
Recommendation
Accumulate
Updated
21.4.2024
NASDAQ Helsinki
GOFORE
Daily low / high price
23.35 / 24.2
EUR
Market cap
376.63M EUR
Turnover
520.56K EUR
Volume
22K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Joni Grönqvist
Analyst
Latest videos
Financial calendar
Interim report
15.08.2024
Interim report
24.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kärki Timur Juhana | 10.1 % | 10.1 % |
Varjus Mika | 8.6 % | 8.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Piia-noora Kauppi | 22.04.2024 | 100,305EUR |
Piia-noora Kauppi | 22.04.2024 | 4,248EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 78.0 | 104.5 | 149.9 | 189.2 | 194.4 | 217.2 | 243.1 | 272.3 |
growth-% | 21.7 % | 34.1 % | 43.5 % | 26.2 % | 2.7 % | 11.7 % | 11.9 % | 12.0 % |
EBITDA | 12.3 | 17.1 | 22.7 | 30.4 | 31.2 | 34.9 | 39.2 | 43.7 |
EBIT (adj.) | 10.8 | 14.6 | 22.0 | 26.7 | 27.2 | 30.8 | 35.0 | 39.5 |
EBIT | 8.8 | 12.2 | 16.6 | 23.0 | 23.2 | 26.7 | 30.9 | 35.4 |
Profit before taxes | 8.6 | 11.3 | 15.9 | 22.9 | 23.0 | 27.5 | 32.0 | 37.1 |
Net income | 6.9 | 9.1 | 12.2 | 18.3 | 17.7 | 21.3 | 25.0 | 29.3 |
EPS (adj.) | 0.64 | 0.80 | 1.13 | 1.40 | 1.39 | 1.62 | 1.86 | 2.13 |
growth-% | 39.3 % | 26.0 % | 41.3 % | 23.2 % | -0.5 % | 16.8 % | 14.4 % | 14.9 % |
Dividend | 0.24 | 0.28 | 0.34 | 0.47 | 0.50 | 0.58 | 0.66 | 0.74 |
Dividend ratio | 48.8 % | 46.5 % | 43.1 % | 40.3 % | 44.2 % | 42.6 % | 41.4 % | 39.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.8 % | 16.3 % | 15.2 % | 16.1 % | 16.0 % | 16.1 % | 16.1 % | 16.1 % |
EBIT-% (adj.) | 13.8 % | 14.0 % | 14.7 % | 14.1 % | 14.0 % | 14.2 % | 14.4 % | 14.5 % |
EBIT-% | 11.2 % | 11.7 % | 11.1 % | 12.2 % | 11.9 % | 12.3 % | 12.7 % | 13.0 % |
ROE | 20.2 % | 18.7 % | 17.4 % | 21.2 % | 18.0 % | 19.4 % | 20.0 % | 20.6 % |
ROI | 19.2 % | 19.0 % | 18.8 % | 20.8 % | 18.7 % | 21.8 % | 23.7 % | 24.3 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 17.15 | 24.00 | 22.20 | 22.40 | 24.05 | 24.05 | 24.05 | 24.05 |
Shares | 14.0 | 15.1 | 15.5 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 |
Market cap | 240.7 | 361.7 | 344.2 | 350.8 | 376.6 | 376.6 | 376.6 | 376.6 |
Enterprise value | 235.2 | 336.5 | 320.7 | 338.5 | 352.0 | 334.0 | 313.4 | 289.7 |
EV/S | 3.0 | 3.2 | 2.1 | 1.8 | 1.8 | 1.5 | 1.3 | 1.1 |
EV/EBITDA | 19.1 | 19.7 | 14.1 | 11.1 | 11.3 | 9.6 | 8.0 | 6.6 |
EV/EBIT (adj.) | 21.8 | 23.0 | 14.6 | 12.7 | 12.9 | 10.8 | 9.0 | 7.3 |
EV/EBIT | 26.9 | 27.6 | 19.3 | 14.7 | 15.2 | 12.5 | 10.2 | 8.2 |
P/E (adj.) | 27.0 | 29.9 | 19.6 | 16.0 | 17.3 | 14.8 | 13.0 | 11.3 |
P/E | 34.9 | 39.9 | 28.2 | 19.2 | 21.3 | 17.7 | 15.1 | 12.9 |
P/B | 6.7 | 5.9 | 4.3 | 3.8 | 3.6 | 3.2 | 2.8 | 2.5 |
P/S | 3.1 | 3.5 | 2.3 | 1.9 | 1.9 | 1.7 | 1.5 | 1.4 |
Dividend yield | 1.4 % | 1.2 % | 1.5 % | 2.1 % | 2.1 % | 2.4 % | 2.7 % | 3.1 % |
Equity ratio | 46.0 % | 60.2 % | 53.7 % | 56.0 % | 60.9 % | 66.2 % | 67.0 % | 67.9 % |
Gearing ratio | -15.4 % | -41.1 % | -29.5 % | -13.1 % | -23.7 % | -36.3 % | -47.5 % | -57.1 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 47.6 | 40.8 | 51.7 | 189.2 | 49.2 | 49.4 | 41.9 | 53.8 | 194.4 |
EBITDA | 6.2 | 5.3 | 10.1 | 30.4 | 7.8 | 7.7 | 6.4 | 9.3 | 31.2 |
EBIT | 4.5 | 3.4 | 8.0 | 23.0 | 5.8 | 5.7 | 4.4 | 7.3 | 23.2 |
Profit before taxes | 4.4 | 3.3 | 8.2 | 22.9 | 5.7 | 5.7 | 4.4 | 7.2 | 23.0 |
Net income | 3.4 | 2.5 | 6.8 | 18.3 | 4.4 | 4.4 | 3.4 | 5.6 | 17.7 |
ShowingAll content types
Gofore Plc Managers' Transactions - Piia-Noora Kauppi
Gofore Plc’s Interim Report January-March 2024: Adjusted EBITA for the quarter 13.8%, no net sales growth
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