Talenom
5.22 EUR -1.14%9,456 investors are following this company
Talenom is an accounting agency that offers a wide range of services in bookkeeping, invoice management and payroll issues. In addition to the main business, financial analysis and the possibility of real-time control are offered via the company's web services. The largest proportion of customers can be found among small and medium-sized business customers within the Nordic market. The company was founded in 1972 and has its headquarters in Oulu.
P/E (24e)
31.72
EV/EBIT (adj.) (24e)
22.86
P/B (24e)
4.38
Dividend yield-% (24e)
3.83 %
Target price
6.30 EUR
Recommendation
Accumulate
Updated
18.4.2024
NASDAQ Helsinki
TNOM
Daily low / high price
5.14 / 5.5
EUR
Market cap
238.18M EUR
Turnover
63.63K EUR
Volume
12K
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
Juha Kinnunen
Analyst
Latest videos
Financial calendar
Interim report
19.07.2024
Business review
31.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tahkola Harri | 17.2 % | 17.2 % |
Tahkola Markus | 10.6 % | 10.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Harri Tahkola | 13.02.2024 | 49,140EUR |
Antti Aho | 10.11.2023 | 49,821EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 65.2 | 82.8 | 102.1 | 121.7 | 131.1 | 147.4 | 166.9 | 187.4 |
growth-% | 12.4 % | 27.1 % | 23.3 % | 19.2 % | 7.7 % | 12.5 % | 13.2 % | 12.3 % |
EBITDA | 23.3 | 27.7 | 32.4 | 31.9 | 36.6 | 43.9 | 51.6 | 58.4 |
EBIT (adj.) | 12.9 | 14.8 | 15.3 | 11.1 | 14.1 | 20.5 | 26.8 | 32.6 |
EBIT | 12.9 | 14.8 | 15.3 | 8.0 | 14.1 | 20.5 | 26.8 | 32.6 |
Profit before taxes | 12.0 | 14.0 | 14.6 | 4.3 | 10.0 | 16.3 | 22.5 | 29.1 |
Net income | 9.6 | 10.8 | 11.8 | 3.4 | 7.6 | 12.4 | 17.3 | 22.7 |
EPS (adj.) | 0.22 | 0.25 | 0.27 | 0.14 | 0.16 | 0.27 | 0.37 | 0.49 |
growth-% | 21.3 % | 11.2 % | 7.6 % | -45.9 % | 14.6 % | 61.7 % | 40.3 % | 30.9 % |
Dividend | 0.15 | 0.17 | 0.18 | 0.19 | 0.20 | 0.21 | 0.22 | 0.25 |
Dividend ratio | 67.7 % | 69.0 % | 68.3 % | 256.6 % | 121.5 % | 78.9 % | 58.9 % | 51.2 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 35.7 % | 33.4 % | 31.7 % | 26.2 % | 27.9 % | 29.8 % | 30.9 % | 31.2 % |
EBIT-% (adj.) | 19.8 % | 17.8 % | 15.0 % | 9.1 % | 10.8 % | 13.9 % | 16.0 % | 17.4 % |
EBIT-% | 19.8 % | 17.8 % | 15.0 % | 6.5 % | 10.8 % | 13.9 % | 16.0 % | 17.4 % |
ROE | 34.4 % | 28.1 % | 23.4 % | 6.0 % | 13.7 % | 21.9 % | 28.1 % | 31.6 % |
ROI | 19.8 % | 18.0 % | 13.9 % | 6.1 % | 9.8 % | 13.5 % | 16.9 % | 20.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 15.05 | 11.70 | 9.10 | 6.20 | 5.22 | 5.22 | 5.22 | 5.22 |
Shares | 43.2 | 43.8 | 44.8 | 45.4 | 45.9 | 46.4 | 46.4 | 46.4 |
Market cap | 650.4 | 512.3 | 407.4 | 281.6 | 239.8 | 242.4 | 242.4 | 242.4 |
Enterprise value | 679.4 | 551.6 | 461.5 | 356.8 | 323.0 | 328.7 | 324.8 | 310.8 |
EV/S | 10.4 | 6.7 | 4.5 | 2.9 | 2.5 | 2.2 | 1.9 | 1.7 |
EV/EBITDA | 29.2 | 19.9 | 14.2 | 11.2 | 8.8 | 7.5 | 6.3 | 5.3 |
EV/EBIT (adj.) | 52.7 | 37.4 | 30.2 | 32.1 | 22.9 | 16.0 | 12.1 | 9.5 |
EV/EBIT | 52.7 | 37.4 | 30.2 | 44.9 | 22.9 | 16.0 | 12.1 | 9.5 |
P/E (adj.) | 67.9 | 47.5 | 34.3 | 43.2 | 31.7 | 19.6 | 14.0 | 10.7 |
P/E | 67.9 | 47.5 | 34.3 | 83.7 | 31.7 | 19.6 | 14.0 | 10.7 |
P/B | 20.2 | 11.5 | 7.3 | 5.0 | 4.4 | 4.2 | 3.7 | 3.1 |
P/S | 10.0 | 6.2 | 4.0 | 2.3 | 1.8 | 1.6 | 1.5 | 1.3 |
Dividend yield | 1.0 % | 1.5 % | 2.0 % | 3.1 % | 3.8 % | 4.0 % | 4.2 % | 4.8 % |
Equity ratio | 38.1 % | 38.2 % | 35.9 % | 31.8 % | 29.5 % | 29.4 % | 31.6 % | 36.8 % |
Gearing ratio | 90.3 % | 87.7 % | 96.6 % | 134.7 % | 151.9 % | 149.1 % | 125.8 % | 87.8 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 32.4 | 28.3 | 29.7 | 121.7 | 34.1 | 35.1 | 30.3 | 31.7 | 131.1 |
EBITDA | 8.9 | 7.6 | 7.0 | 31.9 | 9.5 | 10.2 | 8.4 | 8.5 | 36.6 |
EBIT | 3.7 | -0.8 | 1.6 | 8.0 | 3.9 | 4.6 | 2.8 | 2.9 | 14.1 |
Profit before taxes | 2.9 | -1.9 | 0.5 | 4.3 | 2.8 | 3.5 | 1.8 | 1.9 | 10.0 |
Net income | 2.2 | -1.7 | 0.8 | 3.4 | 2.0 | 2.7 | 1.4 | 1.5 | 7.6 |
ShowingAll content types
Talenom, Webcast, Q1, 2024
Talenom Plc’s Business Review January-March 2024: EBITDA improved by 13.4% and strategy implementation progressed
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