Etteplan
12.9 EUR -0.77%4,850 investors are following this company
Etteplan operates in the industrial sector. The company offers consulting and installation services for industrial machines and associated systems. Examples of solutions include system development, automated solutions, technical documentation services, and risk and control systems. Customers are found in various industries worldwide, especially active in the automotive, aerospace, and defense industries. The head office is located in Vantaa.
P/E (24e)
12.88
EV/EBIT (adj.) (24e)
10.55
P/B (24e)
2.55
Dividend yield-% (24e)
2.81 %
Target price
15.00 EUR
Recommendation
Accumulate
Updated
9.5.2024
NASDAQ Helsinki
ETTE
Daily low / high price
12.8 / 13
EUR
Market cap
327.03M EUR
Turnover
24.65K EUR
Volume
1.9K
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
2024-08-08
Interim report
2024-10-31
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ingman Group Oy Ab | 66.2 % | 66.2 % |
Oy Fincorp Ab | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mikael Vatn | 2024-06-27 | 41,947EUR |
Mikael Vatn | 2024-06-26 | 22,713EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 259.7 | 300.1 | 350.2 | 360.0 | 388.2 | 413.6 | 442.6 | 469.3 |
growth-% | -1.4 % | 15.6 % | 16.7 % | 2.8 % | 7.9 % | 6.5 % | 7.0 % | 6.0 % |
EBITDA | 40.4 | 43.7 | 48.6 | 44.4 | 51.3 | 59.7 | 64.1 | 68.6 |
EBIT (adj.) | 27.1 | 30.8 | 35.0 | 32.6 | 36.4 | 42.2 | 45.7 | 48.5 |
EBIT | 22.4 | 25.8 | 28.6 | 25.5 | 30.2 | 36.9 | 40.4 | 43.2 |
Profit before taxes | 21.1 | 24.9 | 22.4 | 20.8 | 26.4 | 33.2 | 37.9 | 41.5 |
Net income | 17.1 | 20.0 | 18.2 | 16.6 | 20.2 | 25.9 | 29.6 | 32.4 |
EPS (adj.) | 0.84 | 0.96 | 1.10 | 0.89 | 1.00 | 1.20 | 1.35 | 1.46 |
growth-% | 9.9 % | 14.6 % | 14.2 % | -19.0 % | 12.7 % | 19.9 % | 12.2 % | 8.3 % |
Dividend | 0.34 | 0.40 | 0.36 | 0.30 | 0.36 | 0.51 | 0.59 | 0.65 |
Dividend ratio | 49.5 % | 50.1 % | 49.7 % | 45.2 % | 45.0 % | 49.0 % | 50.0 % | 50.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.6 % | 14.6 % | 13.9 % | 12.3 % | 13.2 % | 14.4 % | 14.5 % | 14.6 % |
EBIT-% (adj.) | 10.4 % | 10.3 % | 10.0 % | 9.1 % | 9.4 % | 10.2 % | 10.3 % | 10.3 % |
EBIT-% | 8.6 % | 8.6 % | 8.2 % | 7.1 % | 7.8 % | 8.9 % | 9.1 % | 9.2 % |
ROE | 20.8 % | 21.6 % | 17.7 % | 15.1 % | 16.8 % | 19.2 % | 19.5 % | 19.1 % |
ROI | 16.0 % | 15.6 % | 15.3 % | 13.1 % | 14.9 % | 17.7 % | 19.3 % | 20.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 12.95 | 16.90 | 14.60 | 13.80 | 12.90 | 12.90 | 12.90 | 12.90 |
Shares | 24.9 | 25.1 | 25.0 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 |
Market cap | 322.3 | 423.9 | 365.6 | 346.4 | 323.8 | 323.8 | 323.8 | 323.8 |
Enterprise value | 362.8 | 472.0 | 436.6 | 409.5 | 384.0 | 368.2 | 347.0 | 334.9 |
EV/S | 1.4 | 1.6 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.7 |
EV/EBITDA | 9.0 | 10.8 | 9.0 | 9.2 | 7.5 | 6.2 | 5.4 | 4.9 |
EV/EBIT (adj.) | 13.4 | 15.3 | 12.5 | 12.6 | 10.6 | 8.7 | 7.6 | 6.9 |
EV/EBIT | 16.2 | 18.3 | 15.3 | 16.0 | 12.7 | 10.0 | 8.6 | 7.7 |
P/E (adj.) | 15.5 | 17.6 | 13.3 | 15.5 | 12.9 | 10.7 | 9.6 | 8.8 |
P/E | 18.9 | 21.1 | 20.0 | 20.8 | 16.0 | 12.5 | 10.9 | 10.0 |
P/B | 3.7 | 4.3 | 3.4 | 3.0 | 2.6 | 2.3 | 2.0 | 1.8 |
P/S | 1.2 | 1.4 | 1.0 | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 |
Dividend yield | 2.6 % | 2.4 % | 2.5 % | 2.2 % | 2.8 % | 3.9 % | 4.6 % | 5.0 % |
Equity ratio | 40.5 % | 39.7 % | 38.2 % | 40.9 % | 43.3 % | 47.9 % | 51.3 % | 54.9 % |
Gearing ratio | 46.6 % | 48.6 % | 66.8 % | 55.3 % | 47.5 % | 30.9 % | 14.4 % | 6.2 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 89.8 | 80.0 | 95.2 | 360.0 | 97.1 | 98.3 | 88.8 | 104.0 | 388.2 |
EBITDA | 10.8 | 9.5 | 13.1 | 44.4 | 11.6 | 13.2 | 11.7 | 14.9 | 51.3 |
EBIT | 6.1 | 5.0 | 8.2 | 25.5 | 6.7 | 7.8 | 6.3 | 9.5 | 30.2 |
Profit before taxes | 5.2 | 3.4 | 6.6 | 20.8 | 5.6 | 6.9 | 5.4 | 8.6 | 26.4 |
Net income | 3.8 | 2.6 | 5.9 | 16.6 | 4.0 | 5.4 | 4.2 | 6.7 | 20.2 |
ShowingAll content types
Etteplan and Valmet collaborate to transform process efficiency with AI service solutions
Etteplan acquires stake in Bangladesh's largest IT consulting firm
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