Evli
18.1
EUR
-0.28 %
EVLI
NASDAQ Helsinki
Financial Services
Financials
6,587 following
www.evli.com/en/investors
Evli conducts banking operations. The financial group offers a range of traditional financial services related to asset management and loan financing. The customers consist of both private savers, as well as larger corporate customers, with the largest operations in asset management. In addition to the main operations, various ancillary services within fund operations are also offered.
P/E (adj.) (24e)
15.38
EV/EBIT (adj.) (24e)
11.11
P/B (24e)
3.27
Dividend yield-% (24e)
7.74 %
Target price
22.00 EUR
Recommendation
Accumulate
Updated
28.10.2024
NASDAQ Helsinki
EVLI
Daily low / high price
18 / 18.15
EUR
Market cap
479.38M EUR
Turnover
55.47K EUR
Volume
3.1K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Kasper Mellas
Analyst
Financial calendar
Annual report
2025-01-29
General meeting
2025-03-18
Interim report
2025-04-25
Interim report
2025-07-14
Interim report
2025-10-24
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 79.7 | 115.6 | 96.1 | 108.7 | 124.0 | 109.6 | 117.3 | 123.1 |
| growth-% | 5.1 % | 44.9 % | -16.8 % | 13.1 % | 14.1 % | -11.7 % | 7.0 % | 5.0 % |
| EBITDA | 34.8 | 57.8 | 35.7 | 45.7 | 62.7 | 49.8 | 55.4 | 59.2 |
| EBIT (adj.) | 29.1 | 53.0 | 30.6 | 40.2 | 44.0 | 44.8 | 50.4 | 54.1 |
| EBIT | 29.1 | 53.0 | 30.6 | 40.2 | 57.8 | 44.8 | 50.4 | 54.1 |
| Profit before taxes | 29.5 | 53.5 | 30.9 | 40.2 | 57.8 | 44.8 | 50.4 | 54.1 |
| Net income | 21.3 | 36.1 | 20.8 | 28.7 | 45.2 | 33.4 | 37.4 | 40.4 |
| EPS (adj.) | 0.89 | 1.50 | 0.85 | 1.09 | 1.18 | 1.24 | 1.38 | 1.48 |
| growth-% | 23.3 % | 69.3 % | -43.3 % | 27.6 % | 8.5 % | 5.6 % | 11.2 % | 7.1 % |
| Dividend | 0.73 | 1.06 | 1.15 | 1.16 | 1.40 | 1.48 | 1.61 | 1.41 |
| Dividend ratio | 82.5 % | 70.8 % | 145.1 % | 106.9 % | 82.7 % | 119.1 % | 116.7 % | 95.0 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 43.6 % | 50.1 % | 37.1 % | 42.0 % | 50.6 % | 45.5 % | 47.3 % | 48.1 % |
| EBIT-% (adj.) | 36.5 % | 45.9 % | 31.8 % | 37.0 % | 35.5 % | 40.9 % | 43.0 % | 44.0 % |
| EBIT-% | 36.5 % | 45.9 % | 31.8 % | 37.0 % | 46.6 % | 40.9 % | 43.0 % | 44.0 % |
| ROE | 24.8 % | 38.3 % | 17.7 % | 21.2 % | 32.2 % | 23.0 % | 26.3 % | 29.0 % |
| ROI | 4.4 % | 13.2 % | 13.7 % | 16.2 % | 24.2 % | 20.9 % | 25.2 % | 26.5 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 12.55 | 26.20 | 15.25 | 19.70 | 18.10 | 18.10 | 18.10 | 18.10 |
| Shares | 24.1 | 24.1 | 26.3 | 26.5 | 26.7 | 26.9 | 27.1 | 27.3 |
| Market cap | 302.6 | 631.7 | 400.7 | 521.8 | 483.0 | 486.6 | 490.2 | 493.9 |
| Enterprise value | 307.9 | 679.4 | 386.4 | 500.2 | 489.1 | 497.2 | 503.4 | 510.5 |
| EV/S | 3.9 | 5.9 | 4.0 | 4.6 | 3.9 | 4.5 | 4.3 | 4.1 |
| EV/EBITDA | 8.8 | 11.7 | 10.8 | 10.9 | 7.8 | 10.0 | 9.1 | 8.6 |
| EV/EBIT (adj.) | 10.6 | 12.8 | 12.6 | 12.4 | 11.1 | 11.1 | 10.0 | 9.4 |
| EV/EBIT | 10.6 | 12.8 | 12.6 | 12.4 | 8.5 | 11.1 | 10.0 | 9.4 |
| P/E (adj.) | 14.2 | 17.5 | 17.9 | 18.2 | 15.4 | 14.6 | 13.1 | 12.2 |
| P/E | 14.2 | 17.5 | 17.9 | 18.2 | 10.7 | 14.6 | 13.1 | 12.2 |
| P/B | 3.3 | 6.5 | 2.9 | 3.9 | 3.3 | 3.4 | 3.5 | 3.6 |
| P/S | 3.8 | 5.5 | 4.2 | 4.8 | 3.9 | 4.4 | 4.2 | 4.0 |
| Dividend yield | 5.8 % | 4.1 % | 7.5 % | 5.9 % | 7.7 % | 8.2 % | 8.9 % | 7.8 % |
| Equity ratio | 12.3 % | 27.7 % | 39.1 % | 39.8 % | 45.3 % | 49.6 % | 47.7 % | 45.8 % |
| Gearing ratio | 9.5 % | 50.8 % | -6.0 % | -11.6 % | -12.5 % | -9.8 % | -8.2 % | -5.9 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.7 | 108.7 | 42.9 | 29.3 | 24.6 | 27.2 | 124.0 | ||
| EBITDA | 12.9 | 45.7 | 26.1 | 13.1 | 12.1 | 11.4 | 62.7 | ||
| EBIT | 10.9 | 40.2 | 25.0 | 12.1 | 10.7 | 10.0 | 57.8 | ||
| Profit before taxes | 10.9 | 40.2 | 25.0 | 12.1 | 10.7 | 10.0 | 57.8 | ||
| Net income | 7.0 | 28.7 | 21.6 | 8.6 | 7.8 | 7.3 | 45.2 |
ShowingAll content types
Evli Plc’s Interim Report January–September 2024
INVITATION: Evli Plc to publish Interim Report on October 25, 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