Aspocomp Group
2.81
EUR
+2.55 %
ACG1V
NASDAQ Helsinki
Telecommunications
Technology
4,158 following
+2.55%
-3.1%
+2.55%
-1.75%
-13.54%
-26.63%
-26.25%
-51.88%
-48.91%
-96.67%
aspocomp.com/investors
Aspocomp Group operates in the telecom sector. The company specializes in the research and development of circuit technology. In addition to the main business, a wide range of technical solutions for logistics is offered. The products are used in a number of different product areas with the main focus on telecom, vehicles, and the security industry. Aspocomp Group is headquartered in Espoo.
P/E (adj.) (24e)
-4.57
EV/EBIT (adj.) (24e)
-6.69
EV/S (24e)
0.84
Dividend yield-% (24e)
-
Target price
3.30 EUR
Recommendation
Reduce
Updated
23.10.2024
NASDAQ Helsinki
ACG1V
Daily low / high price
2.7 / 2.81
EUR
Market cap
19.22M EUR
Turnover
2.92K EUR
Volume
1.1K
Business risk
Valuation risk
Current
Previous
Analyst
Juha Kinnunen
Analyst
Financial calendar
Annual report
2025-02-26
Interim report
2025-04-29
General meeting
2025-04-29
Interim report
2025-07-17
Interim report
2025-10-30
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 25.6 | 33.2 | 39.1 | 32.3 | 29.3 | 39.1 | 44.2 | 48.2 |
| growth-% | -17.8 % | 29.3 % | 18.0 % | -17.4 % | -9.2 % | 33.5 % | 13.0 % | 9.0 % |
| EBITDA | 1.5 | 4.1 | 6.4 | 0.3 | -1.7 | 4.7 | 5.9 | 6.6 |
| EBIT (adj.) | -0.1 | 2.2 | 4.5 | -1.7 | -3.7 | 2.6 | 3.5 | 4.3 |
| EBIT | -0.1 | 2.2 | 4.5 | -1.7 | -3.7 | 2.6 | 3.5 | 4.3 |
| Profit before taxes | -0.4 | 2.2 | 4.4 | -2.0 | -4.2 | 2.1 | 3.4 | 4.3 |
| Net income | -0.4 | 2.1 | 4.4 | -1.6 | -4.2 | 2.1 | 3.1 | 3.4 |
| EPS (adj.) | -0.11 | 0.31 | 0.64 | -0.24 | -0.61 | 0.31 | 0.45 | 0.50 |
| growth-% | -128.6 % | 108.2 % | -137.3 % | 45.4 % | 11.4 % | |||
| Dividend | 0.07 | 0.15 | 0.21 | 0.00 | 0.00 | 0.11 | 0.16 | 0.20 |
| Dividend ratio | -112.6 % | 48.7 % | 32.8 % | 35.0 % | 35.0 % | 40.0 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 5.9 % | 12.2 % | 16.4 % | 0.9 % | -5.9 % | 11.9 % | 13.4 % | 13.7 % |
| EBIT-% (adj.) | -0.5 % | 6.8 % | 11.5 % | -5.4 % | -12.5 % | 6.7 % | 8.0 % | 9.0 % |
| EBIT-% | -0.5 % | 6.8 % | 11.5 % | -5.4 % | -12.5 % | 6.7 % | 8.0 % | 9.0 % |
| ROE | -2.4 % | 11.6 % | 21.4 % | -8.1 % | -25.2 % | 13.5 % | 17.2 % | 16.9 % |
| ROI | -0.6 % | 9.7 % | 18.6 % | -7.6 % | -17.5 % | 12.2 % | 16.5 % | 19.5 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 3.92 | 6.00 | 7.34 | 3.83 | 2.81 | 2.81 | 2.81 | 2.81 |
| Shares | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| Market cap | 26.8 | 41.0 | 50.2 | 26.2 | 19.2 | 19.2 | 19.2 | 19.2 |
| Enterprise value | 29.7 | 42.7 | 51.9 | 26.8 | 24.6 | 22.8 | 19.7 | 16.8 |
| EV/S | 1.2 | 1.3 | 1.3 | 0.8 | 0.8 | 0.6 | 0.4 | 0.3 |
| EV/EBITDA | 19.6 | 10.5 | 8.1 | 94.2 | - | 4.9 | 3.3 | 2.6 |
| EV/EBIT (adj.) | - | 19.0 | 11.5 | - | - | 8.8 | 5.6 | 3.9 |
| EV/EBIT | - | 19.0 | 11.5 | - | - | 8.8 | 5.6 | 3.9 |
| P/E (adj.) | - | 19.5 | 11.5 | - | - | 9.1 | 6.3 | 5.6 |
| P/E | - | 19.5 | 11.5 | - | - | 9.1 | 6.3 | 5.6 |
| P/B | 1.6 | 2.1 | 2.3 | 1.4 | 1.3 | 1.2 | 1.0 | 0.9 |
| P/S | 1.0 | 1.2 | 1.3 | 0.8 | 0.7 | 0.5 | 0.4 | 0.4 |
| Dividend yield | 1.8 % | 2.5 % | 2.9 % | 3.8 % | 5.6 % | 7.1 % | ||
| Equity ratio | 63.6 % | 60.8 % | 69.4 % | 71.7 % | 55.1 % | 57.8 % | 65.2 % | 66.9 % |
| Gearing ratio | 16.6 % | 8.7 % | 7.6 % | 3.4 % | 36.8 % | 21.5 % | 2.5 % | -11.3 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.9 | 32.3 | 6.2 | 7.0 | 6.4 | 9.7 | 29.3 | 9.1 | 10.2 |
| EBITDA | -1.3 | 0.3 | -1.1 | -0.8 | -0.7 | 0.9 | -1.7 | 0.8 | 1.3 |
| EBIT | -1.8 | -1.7 | -1.6 | -1.2 | -1.2 | 0.4 | -3.7 | 0.3 | 0.8 |
| Profit before taxes | -1.9 | -2.0 | -1.7 | -1.3 | -1.3 | 0.1 | -4.2 | 0.1 | 0.6 |
| Net income | -1.5 | -1.6 | -1.7 | -1.3 | -1.3 | 0.1 | -4.2 | 0.1 | 0.6 |
ShowingAll content types
Aspocomp’s financial reporting and Annual General Meeting in 2025
Change to the publication date of Interim Report: Aspocomp publishes January-September 2024 Interim Report on October 23, 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