Rush Factory
0.446 EUR +10.4%2,503 investors are following this company
Rush Factory operates in the event and entertainment industry. The company's services focus on events and mainly concern digital marketing and the design of major event concepts. The services are mainly used in the analysis of customer groups, as well as in the subsequent evaluation of each event. The largest operations are in the Nordic market.
P/E (24e)
-6.58
EV/EBIT (adj.) (24e)
36.46
P/B (24e)
-1.42
Dividend yield-% (24e)
-
Target price
0.30 EUR
Recommendation
Reduce
Updated
1.4.2024
First North Finland
RUSH
Daily low / high price
0.404 / 0.5
EUR
Market cap
1.05M EUR
Turnover
3.09K EUR
Volume
6.5K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Thomas Westerholm
Analyst
Financial calendar
Business review
07.05.2024
General meeting
30.05.2024
Interim report
27.08.2024
Business review
29.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Niemelän Markka & Ropo OY | 18.4 % | 18.4 % |
SEB | 17.7 % | 17.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Markus Niemelä | 02.10.2023 | 8,200EUR |
Markus Niemelä | 28.04.2023 | 2,391EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 0.2 | 4.2 | 2.9 | 3.2 | 2.9 | 3.8 | 6.1 | 6.3 |
growth-% | -96.3 % | 2,708.5 % | -30.7 % | 9.3 % | -8.7 % | 30.8 % | 59.0 % | 3.0 % |
EBITDA | -1.4 | 0.6 | -1.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.6 |
EBIT (adj.) | -1.6 | 0.5 | -1.2 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 |
EBIT | -1.6 | 0.5 | -1.2 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 |
Profit before taxes | -1.6 | 0.5 | -1.3 | -0.1 | -0.1 | 0.1 | 0.3 | 0.4 |
Net income | -1.6 | 0.5 | -1.3 | -0.1 | -0.2 | 0.0 | 0.2 | 0.3 |
EPS (adj.) | -0.67 | 0.19 | -0.57 | -0.03 | -0.07 | 0.02 | 0.08 | 0.13 |
growth-% | -662.9 % | -393.3 % | 292.5 % | 60.7 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
Dividend ratio | 15.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -953.0 % | 13.9 % | -38.5 % | 3.8 % | 5.7 % | 6.6 % | 7.0 % | 9.5 % |
EBIT-% (adj.) | -1,042.4 % | 10.7 % | -42.2 % | 0.0 % | 2.3 % | 5.3 % | 5.9 % | 8.0 % |
EBIT-% | -1,042.4 % | 10.7 % | -42.2 % | 0.0 % | 2.3 % | 5.3 % | 5.9 % | 8.0 % |
ROE | -189.5 % | 105.8 % | -792.8 % | 13.7 % | 24.1 % | -6.9 % | -32.8 % | -92.0 % |
ROI | -187.9 % | 93.8 % | -201.0 % | 0.5 % | 16.2 % | 41.0 % | 249.8 % | 148.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.26 | 2.41 | 1.04 | 0.55 | 0.45 | 0.45 | 0.45 | 0.45 |
Shares | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
Market cap | 5.3 | 5.7 | 2.5 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 |
Enterprise value | 4.9 | 5.7 | 3.2 | 2.0 | 2.4 | 2.0 | 1.3 | 1.8 |
EV/S | 32.7 | 1.3 | 1.1 | 0.6 | 0.8 | 0.5 | 0.2 | 0.3 |
EV/EBITDA | - | 9.7 | - | 16.6 | 14.6 | 8.0 | 3.1 | 3.0 |
EV/EBIT (adj.) | - | 12.6 | - | 1,646.9 | 36.5 | 9.8 | 3.7 | 3.5 |
EV/EBIT | - | 12.6 | - | 1,646.9 | 36.5 | 9.8 | 3.7 | 3.5 |
P/E (adj.) | - | 12.5 | - | - | - | 21.1 | 5.4 | 3.4 |
P/E | - | 12.5 | - | - | - | 21.1 | 5.4 | 3.4 |
P/B | 101.6 | 7.0 | - | - | - | - | - | - |
P/S | 35.2 | 1.3 | 0.8 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 |
Dividend yield | 4.5 % | |||||||
Equity ratio | 14.1 % | 49.0 % | -28.6 % | -49.9 % | -85.6 % | -70.3 % | -53.6 % | -11.5 % |
Gearing ratio | -729.3 % | 5.6 % | -162.2 % | -123.2 % | -184.9 % | -137.1 % | -54.1 % | -390.7 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2.1 | 1.1 | 3.2 | 1.6 | 1.3 | ||||
EBITDA | 0.2 | -0.0 | 0.1 | 0.1 | 0.0 | ||||
EBIT | 0.1 | -0.1 | 0.0 | 0.1 | -0.0 | ||||
Profit before taxes | 0.1 | -0.2 | -0.1 | -0.0 | -0.1 | ||||
Net income | 0.1 | -0.2 | -0.1 | -0.0 | -0.1 |