Scanfil
7.41
EUR
-0.67 %
SCANFL
NASDAQ Helsinki
Software
Technology
5,376 following
-0.67%
-2.63%
-1.33%
-5.61%
-5.36%
-7.49%
-5%
+65.03%
+862.34%
www.scanfil.com/investors
Scanfil is an international electronics contract manufacturer specializing in industrial and B2B customers. Its service offering includes manufacturing of end-products and components such as PCBs. Manufacturing services are the core of the company supported by design, supply chain, and modernization services. It operates globally in Europe, the Americas, and Asia. Customers are mainly companies operating in process automation, energy efficiency, green transition, and medical segments.
P/E (adj.) (24e)
12.06
EV/EBIT (adj.) (24e)
9.51
P/B (24e)
1.66
Dividend yield-% (24e)
3.37 %
Target price
8.70 EUR
Recommendation
Accumulate
Updated
27.10.2024
NASDAQ Helsinki
SCANFL
Daily low / high price
7.36 / 7.44
EUR
Market cap
483.65M EUR
Turnover
14.69K EUR
Volume
2K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Antti Viljakainen
Head of Research
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 595.3 | 695.7 | 843.8 | 901.5 | 772.7 | 844.0 | 927.0 | 986.2 |
growth-% | 2.7 % | 16.9 % | 21.3 % | 6.8 % | -14.3 % | 9.2 % | 9.8 % | 6.4 % |
EBITDA | 60.5 | 55.0 | 62.9 | 80.4 | 73.9 | 81.3 | 87.6 | 92.3 |
EBIT (adj.) | 39.1 | 40.3 | 45.4 | 61.3 | 53.0 | 58.7 | 64.9 | 69.5 |
EBIT | 44.4 | 39.6 | 45.4 | 61.3 | 53.0 | 58.7 | 64.9 | 69.5 |
Profit before taxes | 41.8 | 37.7 | 41.7 | 61.6 | 52.6 | 57.3 | 64.3 | 69.2 |
Net income | 36.9 | 29.8 | 35.0 | 48.2 | 40.1 | 44.7 | 50.1 | 54.0 |
EPS (adj.) | 0.50 | 0.47 | 0.54 | 0.74 | 0.61 | 0.68 | 0.77 | 0.83 |
growth-% | 0.5 % | -5.6 % | 14.9 % | 35.9 % | -16.7 % | 11.4 % | 12.1 % | 7.8 % |
Dividend | 0.17 | 0.19 | 0.21 | 0.23 | 0.25 | 0.27 | 0.29 | 0.31 |
Dividend ratio | 29.7 % | 41.1 % | 38.7 % | 31.2 % | 40.7 % | 39.4 % | 37.8 % | 37.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.2 % | 7.9 % | 7.5 % | 8.9 % | 9.6 % | 9.6 % | 9.5 % | 9.4 % |
EBIT-% (adj.) | 6.6 % | 5.8 % | 5.4 % | 6.8 % | 6.9 % | 7.0 % | 7.0 % | 7.0 % |
EBIT-% | 7.5 % | 5.7 % | 5.4 % | 6.8 % | 6.9 % | 7.0 % | 7.0 % | 7.0 % |
ROE | 21.1 % | 15.3 % | 16.1 % | 19.6 % | 14.4 % | 14.6 % | 14.9 % | 14.6 % |
ROI | 19.3 % | 15.2 % | 14.5 % | 18.2 % | 15.9 % | 17.3 % | 17.9 % | 17.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.52 | 7.46 | 6.58 | 7.83 | 7.41 | 7.41 | 7.41 | 7.41 |
Shares | 64.5 | 64.5 | 64.5 | 65.3 | 65.3 | 65.3 | 65.3 | 65.3 |
Market cap | 420.4 | 481.0 | 424.2 | 511.1 | 483.7 | 483.7 | 483.7 | 483.7 |
Enterprise value | 438.6 | 540.9 | 509.8 | 562.8 | 503.8 | 478.8 | 454.9 | 425.9 |
EV/S | 0.7 | 0.8 | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | 0.4 |
EV/EBITDA | 7.2 | 9.8 | 8.1 | 7.0 | 6.8 | 5.9 | 5.2 | 4.6 |
EV/EBIT (adj.) | 11.2 | 13.4 | 11.2 | 9.2 | 9.5 | 8.2 | 7.0 | 6.1 |
EV/EBIT | 9.9 | 13.7 | 11.2 | 9.2 | 9.5 | 8.2 | 7.0 | 6.1 |
P/E (adj.) | 13.0 | 15.8 | 12.1 | 10.6 | 12.1 | 10.8 | 9.7 | 9.0 |
P/E | 11.4 | 16.2 | 12.1 | 10.6 | 12.1 | 10.8 | 9.7 | 9.0 |
P/B | 2.3 | 2.3 | 1.9 | 1.9 | 1.7 | 1.5 | 1.4 | 1.2 |
P/S | 0.7 | 0.7 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Dividend yield | 2.6 % | 2.6 % | 3.2 % | 2.9 % | 3.4 % | 3.6 % | 3.9 % | 4.2 % |
Equity ratio | 53.9 % | 43.8 % | 43.1 % | 51.3 % | 59.0 % | 61.2 % | 61.7 % | 62.8 % |
Gearing ratio | 10.0 % | 28.9 % | 37.7 % | 19.4 % | 6.9 % | -1.5 % | -8.2 % | -14.9 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 220.8 | 901.5 | 198.9 | 195.5 | 173.3 | 205.0 | 772.7 | 200.0 | 213.0 |
EBITDA | 18.3 | 80.4 | 17.7 | 19.0 | 17.3 | 19.9 | 73.9 | 18.9 | 20.7 |
EBIT | 13.4 | 61.3 | 12.7 | 13.9 | 12.2 | 14.2 | 53.0 | 13.2 | 15.0 |
Profit before taxes | 14.1 | 61.6 | 12.9 | 14.0 | 12.0 | 13.8 | 52.6 | 12.8 | 14.6 |
Net income | 10.9 | 48.2 | 9.8 | 10.8 | 8.9 | 10.6 | 40.1 | 10.0 | 11.4 |
ShowingAll content types
Scanfil and Etteplan improve product life cycle and manufacturability with re-design
Scanfil plc: Managers' transactions – Mullis
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