Scanfil
7.4 EUR +0.82%5,303 investors are following this company
Scanfil is an international electronics contract manufacturer specializing in industrial and B2B customers. Its service offering includes manufacturing of end-products and components such as PCBs. Manufacturing services are the core of the company supported by design, supply chain, and modernization services. It operates globally in Europe, the Americas, and Asia. Customers are mainly companies operating in process automation, energy efficiency, green transition, and medical segments.
P/E (24e)
11.23
EV/EBIT (adj.) (24e)
8.22
P/B (24e)
1.64
Dividend yield-% (24e)
3.38 %
Target price
9.00 EUR
Recommendation
Accumulate
Updated
24.4.2024
NASDAQ Helsinki
SCANFL
Daily low / high price
7.37 / 7.52
EUR
Market cap
483M EUR
Turnover
16.9K EUR
Volume
2.3K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Antti Viljakainen
Head of Research
Latest videos
Financial calendar
Interim report
06.08.2024
Interim report
25.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Takanen Harri Tapio | 15.2 % | 15.2 % |
Takanen Jarkko Tapani | 12.6 % | 12.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Markku Kosunen | 21.03.2024 | 18,340EUR |
Timo Sonninen | 21.03.2024 | 78,448EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 595.3 | 695.7 | 843.8 | 901.5 | 850.9 | 890.0 | 940.0 | 995.0 |
growth-% | 2.7 % | 16.9 % | 21.3 % | 6.8 % | -5.6 % | 4.6 % | 5.6 % | 5.9 % |
EBITDA | 60.5 | 55.0 | 62.9 | 80.4 | 78.6 | 83.1 | 88.0 | 90.8 |
EBIT (adj.) | 39.1 | 40.3 | 45.4 | 61.3 | 58.2 | 62.0 | 66.0 | 69.0 |
EBIT | 44.4 | 39.6 | 45.4 | 61.3 | 58.2 | 62.0 | 66.0 | 69.0 |
Profit before taxes | 41.8 | 37.7 | 41.7 | 61.6 | 57.2 | 61.2 | 65.8 | 69.3 |
Net income | 36.9 | 29.8 | 35.0 | 48.2 | 43.0 | 47.8 | 51.4 | 54.0 |
EPS (adj.) | 0.50 | 0.47 | 0.54 | 0.74 | 0.66 | 0.73 | 0.79 | 0.83 |
growth-% | 0.5 % | -5.6 % | 14.9 % | 35.9 % | -10.7 % | 11.0 % | 7.5 % | 5.2 % |
Dividend | 0.17 | 0.19 | 0.21 | 0.23 | 0.25 | 0.27 | 0.29 | 0.31 |
Dividend ratio | 29.7 % | 41.1 % | 38.7 % | 31.2 % | 37.9 % | 36.9 % | 36.9 % | 37.4 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.2 % | 7.9 % | 7.5 % | 8.9 % | 9.2 % | 9.3 % | 9.4 % | 9.1 % |
EBIT-% (adj.) | 6.6 % | 5.8 % | 5.4 % | 6.8 % | 6.8 % | 7.0 % | 7.0 % | 6.9 % |
EBIT-% | 7.5 % | 5.7 % | 5.4 % | 6.8 % | 6.8 % | 7.0 % | 7.0 % | 6.9 % |
ROE | 21.1 % | 15.3 % | 16.1 % | 19.6 % | 15.4 % | 15.4 % | 15.0 % | 14.3 % |
ROI | 19.3 % | 15.2 % | 14.5 % | 18.2 % | 17.7 % | 18.5 % | 18.0 % | 17.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.52 | 7.46 | 6.58 | 7.83 | 7.40 | 7.40 | 7.40 | 7.40 |
Shares | 64.5 | 64.5 | 64.5 | 65.3 | 65.3 | 65.3 | 65.3 | 65.3 |
Market cap | 420.4 | 481.0 | 424.2 | 511.1 | 483.0 | 483.0 | 483.0 | 483.0 |
Enterprise value | 438.6 | 540.9 | 509.8 | 562.8 | 478.6 | 450.6 | 416.8 | 391.8 |
EV/S | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 |
EV/EBITDA | 7.2 | 9.8 | 8.1 | 7.0 | 6.1 | 5.4 | 4.7 | 4.3 |
EV/EBIT (adj.) | 11.2 | 13.4 | 11.2 | 9.2 | 8.2 | 7.3 | 6.3 | 5.7 |
EV/EBIT | 9.9 | 13.7 | 11.2 | 9.2 | 8.2 | 7.3 | 6.3 | 5.7 |
P/E (adj.) | 13.0 | 15.8 | 12.1 | 10.6 | 11.2 | 10.1 | 9.4 | 8.9 |
P/E | 11.4 | 16.2 | 12.1 | 10.6 | 11.2 | 10.1 | 9.4 | 8.9 |
P/B | 2.3 | 2.3 | 1.9 | 1.9 | 1.6 | 1.5 | 1.3 | 1.2 |
P/S | 0.7 | 0.7 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 |
Dividend yield | 2.6 % | 2.6 % | 3.2 % | 2.9 % | 3.4 % | 3.7 % | 3.9 % | 4.2 % |
Equity ratio | 53.9 % | 43.8 % | 43.1 % | 51.3 % | 59.0 % | 60.6 % | 61.9 % | 63.0 % |
Gearing ratio | 10.0 % | 28.9 % | 37.7 % | 19.4 % | -1.5 % | -9.9 % | -18.4 % | -23.1 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 243.3 | 212.8 | 220.8 | 901.5 | 198.9 | 213.0 | 209.0 | 230.0 | 850.9 |
EBITDA | 22.2 | 20.0 | 18.3 | 80.4 | 17.7 | 19.5 | 20.2 | 21.2 | 78.6 |
EBIT | 17.5 | 15.2 | 13.4 | 61.3 | 12.7 | 14.5 | 15.0 | 16.0 | 58.2 |
Profit before taxes | 18.4 | 14.6 | 14.1 | 61.6 | 12.9 | 14.1 | 14.6 | 15.6 | 57.2 |
Net income | 14.5 | 11.0 | 10.9 | 48.2 | 9.8 | 10.6 | 11.0 | 11.7 | 43.0 |
ShowingAll content types
Price level remains rather attractive
Scanfil, Q1, 2024
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