Gofore
21.95
EUR
+0.46 %
GOFORE
NASDAQ Helsinki
IT Services
Technology
7,411 following
+0.46%
-1.57%
-3.09%
+2.57%
-9.48%
-2.01%
-8.92%
-11.13%
+187.3%
+222.79%
gofore.com/en/invest
Gofore operates in the IT sector. Specialization is held towards offering digital solutions and consulting in lead and process design, as well as cloud-based solutions. The main knowledge is found in the construction and development of software systems and associated project management. The company's customers are found among corporate customers and institutions. Gofore operates mainly in the European market.
P/E (adj.) (24e)
17.12
EV/EBIT (adj.) (24e)
12.81
EV/S (24e)
1.69
Dividend yield-% (24e)
2.28 %
Target price
24.00 EUR
Recommendation
Accumulate
Updated
11.11.2024
NASDAQ Helsinki
GOFORE
Daily low / high price
21.85 / 21.95
EUR
Market cap
344.69M EUR
Turnover
23.11K EUR
Volume
1.1K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Joni Grönqvist
Analyst
Latest videos
Financial calendar
Annual report
2025-02-20
General meeting
2025-04-11
Interim report
2025-04-29
Interim report
2025-08-14
Interim report
2025-10-23
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 78.0 | 104.5 | 149.9 | 189.2 | 186.5 | 193.4 | 211.8 | 234.6 |
growth-% | 21.7 % | 34.1 % | 43.5 % | 26.2 % | -1.4 % | 3.7 % | 9.5 % | 10.8 % |
EBITDA | 12.3 | 17.1 | 22.7 | 30.4 | 29.3 | 29.9 | 33.5 | 37.4 |
EBIT (adj.) | 10.8 | 14.6 | 22.0 | 26.7 | 24.7 | 25.9 | 29.3 | 33.2 |
EBIT | 8.8 | 12.2 | 16.6 | 23.0 | 21.6 | 22.3 | 25.2 | 29.1 |
Profit before taxes | 8.6 | 11.3 | 15.9 | 22.9 | 22.1 | 23.1 | 26.3 | 30.6 |
Net income | 6.9 | 9.1 | 12.2 | 18.3 | 17.0 | 17.8 | 20.5 | 24.2 |
EPS (adj.) | 0.64 | 0.80 | 1.13 | 1.40 | 1.28 | 1.36 | 1.57 | 1.80 |
growth-% | 39.3 % | 26.0 % | 41.3 % | 23.2 % | -8.2 % | 6.2 % | 15.0 % | 15.0 % |
Dividend | 0.24 | 0.28 | 0.34 | 0.47 | 0.50 | 0.58 | 0.66 | 0.74 |
Dividend ratio | 48.8 % | 46.5 % | 43.1 % | 40.3 % | 46.1 % | 51.2 % | 50.6 % | 48.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.8 % | 16.3 % | 15.2 % | 16.1 % | 15.7 % | 15.5 % | 15.8 % | 16.0 % |
EBIT-% (adj.) | 13.8 % | 14.0 % | 14.7 % | 14.1 % | 13.2 % | 13.4 % | 13.8 % | 14.2 % |
EBIT-% | 11.2 % | 11.7 % | 11.1 % | 12.2 % | 11.6 % | 11.5 % | 11.9 % | 12.4 % |
ROE | 20.2 % | 18.7 % | 17.4 % | 21.2 % | 17.4 % | 16.5 % | 17.3 % | 18.5 % |
ROI | 19.2 % | 19.0 % | 18.8 % | 20.8 % | 17.9 % | 19.1 % | 20.5 % | 21.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 17.15 | 22.60 | 22.35 | 22.40 | 21.95 | 21.95 | 21.95 | 21.95 |
Shares | 14.0 | 15.1 | 15.5 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 |
Market cap | 240.7 | 340.6 | 346.6 | 350.8 | 344.7 | 344.7 | 344.7 | 344.7 |
Enterprise value | 235.2 | 315.4 | 323.0 | 338.5 | 316.1 | 302.8 | 286.9 | 268.5 |
EV/S | 3.0 | 3.0 | 2.2 | 1.8 | 1.7 | 1.6 | 1.4 | 1.1 |
EV/EBITDA | 19.1 | 18.5 | 14.2 | 11.1 | 10.8 | 10.1 | 8.6 | 7.2 |
EV/EBIT (adj.) | 21.8 | 21.5 | 14.7 | 12.7 | 12.8 | 11.7 | 9.8 | 8.1 |
EV/EBIT | 26.9 | 25.9 | 19.4 | 14.7 | 14.7 | 13.6 | 11.4 | 9.2 |
P/E (adj.) | 27.0 | 28.2 | 19.7 | 16.0 | 17.1 | 16.1 | 14.0 | 12.2 |
P/E | 34.9 | 37.5 | 28.4 | 19.2 | 20.2 | 19.4 | 16.8 | 14.3 |
P/B | 6.7 | 5.6 | 4.4 | 3.8 | 3.4 | 3.1 | 2.8 | 2.5 |
P/S | 3.1 | 3.3 | 2.3 | 1.9 | 1.8 | 1.8 | 1.6 | 1.5 |
Dividend yield | 1.4 % | 1.2 % | 1.5 % | 2.1 % | 2.3 % | 2.6 % | 3.0 % | 3.4 % |
Equity ratio | 46.0 % | 60.2 % | 53.7 % | 56.0 % | 61.6 % | 65.4 % | 66.1 % | 66.7 % |
Gearing ratio | -15.4 % | -41.1 % | -29.5 % | -13.1 % | -27.7 % | -37.0 % | -46.4 % | -55.1 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 51.7 | 189.2 | 49.2 | 48.0 | 39.1 | 50.2 | 186.5 | 49.4 | 49.1 |
EBITDA | 10.1 | 30.4 | 7.8 | 7.1 | 6.0 | 8.4 | 29.3 | 7.3 | 7.3 |
EBIT | 8.0 | 23.0 | 5.8 | 5.2 | 4.1 | 6.5 | 21.6 | 5.4 | 5.4 |
Profit before taxes | 8.2 | 22.9 | 5.7 | 5.4 | 4.4 | 6.7 | 22.1 | 5.6 | 5.6 |
Net income | 6.8 | 18.3 | 4.4 | 4.1 | 3.4 | 5.1 | 17.0 | 4.3 | 4.3 |
ShowingAll content types
Inside information: Gofore Plc’s Business Review October 2024: October net sales 18.8 million euros
Gofore takes the next step in executing its strategy and begins redesigning its organisation
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