CapMan
1.724
EUR
+0.47 %
CAPMAN
NASDAQ Helsinki
Investment
Financials
13,073 following
+0.47%
-7.51%
-4.22%
-10.49%
-24.72%
-19.25%
-41.56%
-16.92%
-21.64%
www.capman.com
CapMan is an investment company. The vision is to be a long-term owner and create added value for the shareholders in the long term. CapMan mainly invests in medium-sized unlisted companies, properties and infrastructure facilities around the Nordic market. Furthermore, the company offers asset management, purchasing activities as well as analysis, reporting and back office services. CapMan was founded in 1989 and its headquarters are in Helsinki, Finland.
P/E (adj.) (24e)
77.3
EV/EBIT (adj.) (24e)
17.69
P/B (24e)
1.51
Dividend yield-% (24e)
8.12 %
Target price
2.10 EUR
Recommendation
Accumulate
Updated
8.11.2024
NASDAQ Helsinki
CAPMAN
Daily low / high price
1.704 / 1.73
EUR
Market cap
304.94M EUR
Turnover
70.99K EUR
Volume
41K
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
Kasper Mellas
Analyst
Latest videos
Financial calendar
Annual report
2025-02-13
General meeting
2025-03-25
Interim report
2025-05-09
Interim report
2025-08-07
Interim report
2025-11-06
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 43.0 | 52.8 | 67.5 | 49.3 | 58.2 | 65.8 | 73.9 | 76.6 |
growth-% | -12.2 % | 22.8 % | 27.9 % | -27.0 % | 17.9 % | 13.2 % | 12.3 % | 3.7 % |
EBITDA | 13.7 | 46.1 | 57.3 | 0.2 | 18.2 | 33.6 | 41.4 | 42.4 |
EBIT (adj.) | 12.3 | 44.6 | 53.1 | 0.8 | 16.1 | 32.0 | 39.6 | 40.5 |
EBIT | 12.3 | 44.6 | 53.1 | -1.3 | 15.7 | 30.6 | 38.2 | 39.2 |
Profit before taxes | 9.2 | 40.6 | 47.6 | 2.7 | 74.5 | 26.2 | 33.8 | 34.6 |
Net income | 5.1 | 34.3 | 39.6 | 1.3 | 67.0 | 19.1 | 24.8 | 25.3 |
EPS (adj.) | 0.03 | 0.22 | 0.25 | 0.02 | 0.02 | 0.12 | 0.15 | 0.15 |
growth-% | -74.3 % | 563.8 % | 14.4 % | -91.6 % | 6.1 % | 418.0 % | 27.4 % | 1.4 % |
Dividend | 0.14 | 0.15 | 0.17 | 0.10 | 0.14 | 0.14 | 0.15 | 0.16 |
Dividend ratio | 424.1 % | 68.5 % | 67.8 % | 1,229.3 % | 37.0 % | 130.7 % | 105.5 % | 112.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 31.9 % | 87.4 % | 84.9 % | 0.5 % | 31.3 % | 51.0 % | 56.0 % | 55.4 % |
EBIT-% (adj.) | 28.7 % | 84.6 % | 78.6 % | 1.6 % | 27.7 % | 48.6 % | 53.6 % | 52.9 % |
EBIT-% | 28.7 % | 84.6 % | 78.6 % | -2.6 % | 27.1 % | 46.5 % | 51.8 % | 51.1 % |
ROE | 4.3 % | 28.8 % | 29.8 % | 1.0 % | 42.6 % | 9.6 % | 12.7 % | 12.9 % |
ROI | 6.4 % | 21.9 % | 23.8 % | 1.5 % | 30.6 % | 10.3 % | 13.5 % | 13.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.32 | 3.10 | 2.90 | 2.29 | 1.72 | 1.72 | 1.72 | 1.72 |
Shares | 155.8 | 156.6 | 158.1 | 158.6 | 176.9 | 177.4 | 177.9 | 178.4 |
Market cap | 361.4 | 485.5 | 458.4 | 363.1 | 304.9 | 305.8 | 306.7 | 307.5 |
Enterprise value | 394.8 | 513.3 | 505.8 | 426.0 | 284.6 | 295.2 | 300.3 | 305.9 |
EV/S | 9.2 | 9.7 | 7.5 | 8.6 | 4.9 | 4.5 | 4.1 | 4.0 |
EV/EBITDA | 28.7 | 11.1 | 8.8 | 1,797.4 | 15.6 | 8.8 | 7.3 | 7.2 |
EV/EBIT (adj.) | 32.0 | 11.5 | 9.5 | 546.1 | 17.7 | 9.2 | 7.6 | 7.5 |
EV/EBIT | 32.0 | 11.5 | 9.5 | - | 18.1 | 9.6 | 7.9 | 7.8 |
P/E (adj.) | 70.3 | 14.1 | 11.6 | 109.0 | 77.3 | 14.9 | 11.7 | 11.6 |
P/E | 70.3 | 14.1 | 11.6 | 281.5 | 4.6 | 16.0 | 12.4 | 12.2 |
P/B | 3.2 | 3.9 | 3.3 | 3.2 | 1.5 | 1.6 | 1.6 | 1.6 |
P/S | 8.4 | 9.2 | 6.8 | 7.4 | 5.2 | 4.6 | 4.2 | 4.0 |
Dividend yield | 6.0 % | 4.8 % | 5.9 % | 4.4 % | 8.1 % | 8.2 % | 8.5 % | 9.2 % |
Equity ratio | 51.8 % | 53.0 % | 52.6 % | 47.7 % | 60.6 % | 63.1 % | 62.5 % | 62.2 % |
Gearing ratio | 22.5 % | 14.0 % | 26.3 % | 45.9 % | 5.2 % | 10.3 % | 12.4 % | 14.9 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 11.5 | 49.3 | 15.6 | 15.4 | 12.8 | 14.4 | 58.2 | ||
EBITDA | -5.9 | 0.2 | 6.1 | 4.5 | 2.3 | 5.3 | 18.2 | ||
EBIT | -6.3 | -1.3 | 5.6 | 3.8 | 1.7 | 4.6 | 15.7 | ||
Profit before taxes | -4.9 | 2.7 | 6.0 | 4.0 | 1.2 | 63.2 | 74.5 | ||
Net income | -5.7 | 1.3 | 2.1 | 2.3 | 0.3 | 62.3 | 67.0 |
ShowingAll content types
CapMan Q3'24: No drama behind the weak figures
CapMan Oyj: CapMan Plc's financial reporting and Annual General Meeting in 2025
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