Tecnotree
3.001
EUR
-0.65 %
TEM1V
NASDAQ Helsinki
Software
Technology
8,243 following
-0.65%
-3.58%
-13.03%
-24.01%
-43.39%
-55.81%
-53.84%
-88.97%
-13.78%
-95%
www.tecnotree.com
Tecnotree operates in the IT sector. The company specializes in the development of digital communication solutions. The services include, for example, business process and subscription management services for customers in telecom and other digital service providers. Operations are held on a global level, with the largest presence around Asia, Africa and the Middle East.
P/E (adj.) (24e)
3.22
EV/EBIT (adj.) (24e)
2.29
EV/S (24e)
0.68
Dividend yield-% (24e)
0.67 %
Target price
3.00 EUR
Recommendation
Sell
Updated
28.10.2024
NASDAQ Helsinki
TEM1V
Daily low / high price
2.969 / 3.1
EUR
Market cap
51.17M EUR
Turnover
20.78K EUR
Volume
7K
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
Roni Peuranheimo
Analyst
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 52.8 | 64.2 | 71.6 | 78.4 | 77.4 | 79.9 | 82.6 | 85.1 |
growth-% | 12.3 % | 21.6 % | 11.5 % | 9.5 % | -1.3 % | 3.3 % | 3.4 % | 3.0 % |
EBITDA | 20.3 | 25.3 | 19.8 | 27.7 | 28.1 | 33.3 | 34.8 | 35.9 |
EBIT (adj.) | 19.3 | 23.7 | 18.3 | 23.8 | 22.8 | 23.2 | 24.1 | 24.1 |
EBIT | 18.6 | 23.7 | 18.3 | 23.8 | 19.9 | 23.2 | 24.1 | 24.1 |
Profit before taxes | 15.9 | 21.5 | 17.2 | 13.9 | 15.4 | 19.2 | 20.1 | 20.1 |
Net income | 13.6 | 18.4 | 11.6 | 11.2 | 12.0 | 14.6 | 15.3 | 15.5 |
EPS (adj.) | 1.03 | 1.17 | 0.74 | 0.71 | 0.93 | 0.89 | 0.53 | 0.53 |
growth-% | 82.5 % | 14.3 % | -36.8 % | -5.0 % | 32.2 % | -4.2 % | -41.2 % | -0.0 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.03 | 0.05 | 0.06 |
Dividend ratio | 1.4 % | 2.7 % | 3.4 % | 9.5 % | 11.4 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 38.5 % | 39.4 % | 27.7 % | 35.4 % | 36.3 % | 41.6 % | 42.2 % | 42.2 % |
EBIT-% (adj.) | 36.6 % | 36.9 % | 25.6 % | 30.4 % | 29.5 % | 29.0 % | 29.2 % | 28.3 % |
EBIT-% | 35.2 % | 36.9 % | 25.6 % | 30.4 % | 25.8 % | 29.0 % | 29.2 % | 28.3 % |
ROE | 116.2 % | 42.0 % | 15.6 % | 13.4 % | 13.0 % | 13.8 % | 10.8 % | 8.7 % |
ROI | 73.1 % | 46.8 % | 24.0 % | 24.1 % | 16.8 % | 16.6 % | 14.8 % | 13.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 14.00 | 29.40 | 12.62 | 6.80 | 3.00 | 3.00 | 3.00 | 3.00 |
Shares | 13.7 | 15.7 | 15.5 | 15.8 | 16.0 | 16.3 | 29.1 | 29.5 |
Market cap | 192.2 | 460.4 | 196.2 | 107.7 | 47.9 | 49.0 | 87.3 | 88.4 |
Enterprise value | 197.6 | 442.9 | 188.8 | 113.6 | 52.3 | 51.6 | 36.6 | 28.0 |
EV/S | 3.7 | 6.9 | 2.6 | 1.4 | 0.7 | 0.6 | 0.4 | 0.3 |
EV/EBITDA | 9.7 | 17.5 | 9.5 | 4.1 | 1.9 | 1.5 | 1.1 | 0.8 |
EV/EBIT (adj.) | 10.2 | 18.7 | 10.3 | 4.8 | 2.3 | 2.2 | 1.5 | 1.2 |
EV/EBIT | 10.6 | 18.7 | 10.3 | 4.8 | 2.6 | 2.2 | 1.5 | 1.2 |
P/E (adj.) | 13.6 | 25.0 | 17.0 | 9.6 | 3.2 | 3.4 | 5.7 | 5.7 |
P/E | 14.2 | 25.0 | 17.0 | 9.6 | 4.0 | 3.4 | 5.7 | 5.7 |
P/B | 9.7 | 6.8 | 2.4 | 1.2 | 0.5 | 0.4 | 0.5 | 0.5 |
P/S | 3.6 | 7.2 | 2.7 | 1.4 | 0.6 | 0.6 | 1.1 | 1.0 |
Dividend yield | 0.2 % | 0.7 % | 1.0 % | 1.7 % | 2.0 % | |||
Equity ratio | 39.3 % | 85.4 % | 77.1 % | 67.5 % | 71.0 % | 66.7 % | 92.9 % | 93.1 % |
Gearing ratio | 27.1 % | -25.9 % | -9.3 % | 6.8 % | 4.5 % | 2.3 % | -29.8 % | -32.8 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 22.2 | 78.4 | 16.3 | 18.7 | 19.0 | 23.4 | 77.4 | ||
EBITDA | 9.3 | 27.7 | 6.0 | 5.8 | 7.1 | 9.2 | 28.1 | ||
EBIT | 7.9 | 23.8 | 4.4 | 3.6 | 5.0 | 6.9 | 19.9 | ||
Profit before taxes | 2.8 | 13.9 | 2.1 | 2.8 | 4.9 | 5.6 | 15.4 | ||
Net income | 2.5 | 11.2 | 1.6 | 2.0 | 4.1 | 4.2 | 12.0 |
ShowingAll content types
Tecnotree Q3'24: Risk level remains high
Tecnotree Corporation Financial Report 1 Jan - 30 Sep 2024 (unaudited)
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