Aspocomp Group
3.12 EUR4,171 investors are following this company
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 (24e)
-108.75
EV/EBIT (adj.) (24e)
800.73
EV/S (24e)
0.69
Dividend yield-% (24e)
-0.32 %
Target price
3.30 EUR
Recommendation
Reduce
Updated
18.4.2024
NASDAQ Helsinki
ACG1V
Daily low / high price
-
Market cap
21.35M EUR
Turnover
-
Volume
-
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Joensuun Kauppa ja Kone | 17.5 % | 17.5 % |
Etola Group | 14.6 % | 14.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Päivi Marttila | 2023-03-20 | 9,533EUR |
Kaarina Sirpa Muurinen | 2023-03-20 | 5,040EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 25.6 | 33.2 | 39.1 | 32.3 | 34.7 | 43.6 | 48.8 | 53.2 |
growth-% | -17.8 % | 29.3 % | 18.0 % | -17.4 % | 7.5 % | 25.5 % | 12.0 % | 9.0 % |
EBITDA | 1.5 | 4.1 | 6.4 | 0.3 | 2.1 | 5.9 | 6.7 | 7.5 |
EBIT (adj.) | -0.1 | 2.2 | 4.5 | -1.7 | 0.0 | 3.7 | 4.4 | 5.3 |
EBIT | -0.1 | 2.2 | 4.5 | -1.7 | 0.0 | 3.7 | 4.4 | 5.3 |
Profit before taxes | -0.4 | 2.2 | 4.4 | -2.0 | -0.2 | 3.4 | 4.3 | 5.2 |
Net income | -0.1 | 2.1 | 4.4 | -1.6 | -0.2 | 3.4 | 3.8 | 4.2 |
EPS (adj.) | -0.06 | 0.31 | 0.64 | -0.24 | -0.03 | 0.50 | 0.56 | 0.61 |
growth-% | -112.8 % | 108.2 % | -137.3 % | 11.9 % | 8.5 % | |||
Dividend | 0.07 | 0.15 | 0.21 | 0.00 | -0.01 | 0.18 | 0.22 | 0.30 |
Dividend ratio | -486.2 % | 48.7 % | 32.8 % | 35.0 % | 35.0 % | 40.0 % | 50.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 5.9 % | 12.2 % | 16.4 % | 0.9 % | 6.2 % | 13.5 % | 13.8 % | 14.2 % |
EBIT-% (adj.) | -0.5 % | 6.8 % | 11.5 % | -5.4 % | 0.1 % | 8.4 % | 9.0 % | 10.0 % |
EBIT-% | -0.5 % | 6.8 % | 11.5 % | -5.4 % | 0.1 % | 8.4 % | 9.0 % | 10.0 % |
ROE | -0.6 % | 11.6 % | 21.4 % | -8.1 % | -1.1 % | 16.9 % | 16.4 % | 16.0 % |
ROI | -0.6 % | 9.7 % | 18.6 % | -7.6 % | 0.2 % | 15.2 % | 16.2 % | 17.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.92 | 6.00 | 7.34 | 3.83 | 3.12 | 3.12 | 3.12 | 3.12 |
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 | 21.3 | 21.3 | 21.3 | 21.3 |
Enterprise value | 29.7 | 42.7 | 51.9 | 26.8 | 23.8 | 20.4 | 17.4 | 14.3 |
EV/S | 1.2 | 1.3 | 1.3 | 0.8 | 0.7 | 0.5 | 0.4 | 0.3 |
EV/EBITDA | 19.6 | 10.5 | 8.1 | 94.2 | 11.1 | 3.5 | 2.6 | 1.9 |
EV/EBIT (adj.) | - | 19.0 | 11.5 | - | 800.7 | 5.5 | 4.0 | 2.7 |
EV/EBIT | - | 19.0 | 11.5 | - | 800.7 | 5.5 | 4.0 | 2.7 |
P/E (adj.) | - | 19.5 | 11.5 | - | - | 6.2 | 5.6 | 5.1 |
P/E | - | 19.5 | 11.5 | - | - | 6.2 | 5.6 | 5.1 |
P/B | 1.6 | 2.1 | 2.3 | 1.4 | 1.1 | 1.0 | 0.9 | 0.8 |
P/S | 1.0 | 1.2 | 1.3 | 0.8 | 0.6 | 0.5 | 0.4 | 0.4 |
Dividend yield | 1.8 % | 2.5 % | 2.9 % | -0.3 % | 5.6 % | 7.2 % | 9.8 % | |
Equity ratio | 63.6 % | 60.8 % | 69.4 % | 71.7 % | 64.7 % | 65.2 % | 66.1 % | 67.1 % |
Gearing ratio | 16.6 % | 8.7 % | 7.6 % | 3.4 % | 13.2 % | -4.4 % | -16.0 % | -25.6 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 9.5 | 8.1 | 5.9 | 32.3 | 6.2 | 8.7 | 9.7 | 10.1 | 34.7 |
EBITDA | 0.9 | -0.2 | -1.3 | 0.3 | -1.1 | 0.6 | 1.3 | 1.3 | 2.1 |
EBIT | 0.4 | -0.7 | -1.8 | -1.7 | -1.6 | 0.1 | 0.8 | 0.8 | 0.0 |
Profit before taxes | 0.3 | -0.8 | -1.9 | -2.0 | -1.7 | 0.0 | 0.7 | 0.7 | -0.2 |
Net income | 0.3 | -0.8 | -1.5 | -1.6 | -1.7 | 0.0 | 0.7 | 0.7 | -0.2 |
ShowingAll content types
Decisions of Aspocomp Group Plc's Annual General Meeting 2024 and Board of Directors' organization meeting
Correction: Aspocomp’s Interim Report January 1 – March 31, 2024: Net sales and operating result decreased from the comparison period
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