Vincit
2.72 EUR +0.37%8,198 investors are following this company
Vincit provides services in design and software development. The services include, for example, software for e-commerce and web applications, cloud platforms, mobile applications and IoT solutions. The services are used by both small and medium-sized corporate customers. The main operations are in Europe and North America. Vincit was founded in 2007 and is headquartered in Finland.
P/E (24e)
14.45
EV/EBIT (adj.) (24e)
8.04
EV/S (24e)
0.37
Dividend yield-% (24e)
5.51 %
Target price
3.10 EUR
Recommendation
Accumulate
Updated
25.4.2024
First North Finland
VINCIT
Daily low / high price
2.66 / 2.72
EUR
Market cap
46.11M EUR
Turnover
18.42K EUR
Volume
6.8K
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kuitunen Mikko Antti Mikael | 7.7 % | 7.7 % |
Bcore Oy | 7.1 % | 7.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kimmo Kärkkäinen | 12.12.2023 | 59,600EUR |
Julius Manni | 12.12.2023 | 21,331EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 52.4 | 61.5 | 84.8 | 98.1 | 90.6 | 96.4 | 103.8 | 110.0 |
growth-% | 8.7 % | 17.4 % | 37.9 % | 15.7 % | -7.7 % | 6.4 % | 7.7 % | 6.0 % |
EBITDA | 8.2 | 6.5 | 3.6 | 2.0 | 5.1 | 6.6 | 7.9 | 8.8 |
EBIT (adj.) | 7.6 | 5.1 | 5.2 | 3.4 | 4.2 | 5.8 | 7.0 | 7.8 |
EBIT | 6.0 | 4.1 | 0.2 | -2.2 | 1.0 | 2.6 | 3.8 | 4.8 |
Profit before taxes | 5.8 | 4.8 | 0.2 | -2.5 | 1.1 | 2.8 | 4.0 | 5.0 |
Net income | 4.4 | 3.5 | -0.3 | -2.9 | -0.1 | 1.3 | 2.2 | 3.1 |
EPS (adj.) | 0.50 | 0.40 | 0.32 | 0.16 | 0.19 | 0.27 | 0.33 | 0.37 |
growth-% | 131.6 % | -19.7 % | -20.7 % | -49.4 % | 17.6 % | 44.0 % | 21.1 % | 12.1 % |
Dividend | 0.18 | 0.20 | 0.15 | 0.10 | 0.15 | 0.17 | 0.20 | 0.22 |
Dividend ratio | 49.7 % | 70.4 % | -893.7 % | -57.8 % | -2,963.8 % | 218.6 % | 148.3 % | 117.9 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.6 % | 10.5 % | 4.3 % | 2.0 % | 5.7 % | 6.8 % | 7.6 % | 8.0 % |
EBIT-% (adj.) | 14.5 % | 8.3 % | 6.1 % | 3.4 % | 4.6 % | 6.0 % | 6.7 % | 7.1 % |
EBIT-% | 11.4 % | 6.7 % | 0.3 % | -2.3 % | 1.1 % | 2.7 % | 3.7 % | 4.4 % |
ROE | 19.0 % | 13.6 % | -0.8 % | -7.4 % | -0.2 % | 3.8 % | 6.8 % | 9.5 % |
ROI | 24.3 % | 15.4 % | 0.7 % | -5.7 % | 3.2 % | 8.3 % | 12.2 % | 15.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7.18 | 8.02 | 4.16 | 3.23 | 2.72 | 2.72 | 2.72 | 2.72 |
Shares | 12.1 | 12.2 | 16.5 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 |
Market cap | 86.7 | 98.1 | 68.7 | 53.5 | 45.0 | 45.0 | 45.0 | 45.0 |
Enterprise value | 77.0 | 89.5 | 58.5 | 41.4 | 33.5 | 32.3 | 30.5 | 28.3 |
EV/S | 1.5 | 1.5 | 0.7 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
EV/EBITDA | 9.4 | 13.9 | 16.2 | 21.2 | 6.5 | 4.9 | 3.9 | 3.2 |
EV/EBIT (adj.) | 10.2 | 17.5 | 11.3 | 12.3 | 8.0 | 5.6 | 4.4 | 3.6 |
EV/EBIT | 12.9 | 21.8 | 248.9 | - | 34.7 | 12.4 | 8.0 | 5.9 |
P/E (adj.) | 14.5 | 20.1 | 13.2 | 20.2 | 14.5 | 10.0 | 8.3 | 7.4 |
P/E | 19.8 | 28.2 | - | - | - | 35.0 | 20.2 | 14.6 |
P/B | 3.5 | 3.7 | 1.7 | 1.5 | 1.3 | 1.4 | 1.4 | 1.4 |
P/S | 1.7 | 1.6 | 0.8 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 2.5 % | 2.5 % | 3.6 % | 3.1 % | 5.5 % | 6.3 % | 7.4 % | 8.1 % |
Equity ratio | 72.6 % | 70.2 % | 67.0 % | 63.4 % | 65.5 % | 63.3 % | 61.1 % | 57.4 % |
Gearing ratio | -38.3 % | -31.6 % | -24.5 % | -33.4 % | -33.6 % | -38.3 % | -44.5 % | -51.5 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 52.8 | 45.3 | 98.1 | 23.0 | 22.4 | 20.3 | 24.9 | 90.6 | |
EBITDA | 2.3 | -0.4 | 2.0 | 0.8 | 1.1 | 1.3 | 1.9 | 5.1 | |
EBIT | 0.3 | -2.5 | -2.2 | -0.3 | 0.1 | 0.3 | 0.9 | 1.0 | |
Profit before taxes | 0.1 | -2.6 | -2.5 | -0.2 | 0.2 | 0.3 | 0.9 | 1.1 | |
Net income | -0.3 | -2.6 | -2.9 | -0.4 | -0.1 | -0.0 | 0.5 | -0.1 |
ShowingAll content types
Q4 IT service sector summary: Growth and profitability in line with our expectations, 2023 can be seen as a defensive win
IT service sector valuation levels at the bottom of our 7-year monitoring history, justifiably?
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