Vincit
1.88
EUR
-0.53 %
VINCIT
First North Finland
Software
Technology
8,121 following
-0.53%
0%
-15.7%
-17.18%
-32.86%
-41.8%
-45.03%
-77.51%
-63.42%
-69.18%
www.vincit.fi/en/investors
Vincit provides services in design and software development. The services include, for example, software for e-commerce and web applications, cloud platforms, mobile applications and IoT solutions. The services are used by both small and medium-sized corporate customers. The main operations are in Europe and North America. Vincit was founded in 2007 and is headquartered in Finland.
P/E (adj.) (24e)
100.6
EV/EBIT (adj.) (24e)
30.05
EV/S (24e)
0.27
Dividend yield-% (24e)
5.32 %
Target price
2.30 EUR
Recommendation
Accumulate
Updated
25.10.2024
First North Finland
VINCIT
Daily low / high price
1.88 / 1.945
EUR
Market cap
31.87M EUR
Turnover
10.6K EUR
Volume
5.6K
Business risk
Valuation risk
Current
Previous
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 52.4 | 61.5 | 84.8 | 98.1 | 83.8 | 80.8 | 85.0 | 90.1 |
growth-% | 8.7 % | 17.4 % | 37.9 % | 15.7 % | -14.6 % | -3.5 % | 5.2 % | 6.0 % |
EBITDA | 8.2 | 6.5 | 3.6 | 2.0 | 0.9 | 3.6 | 4.6 | 6.6 |
EBIT (adj.) | 7.6 | 5.1 | 5.2 | 3.4 | 0.8 | 3.0 | 3.8 | 5.8 |
EBIT | 6.0 | 4.1 | 0.2 | -2.2 | -3.3 | -0.6 | 0.6 | 2.8 |
Profit before taxes | 5.8 | 4.8 | 0.2 | -2.5 | -3.5 | -0.6 | 0.7 | 2.9 |
Net income | 4.4 | 3.5 | -0.3 | -2.9 | -3.7 | -1.2 | -0.1 | 1.7 |
EPS (adj.) | 0.50 | 0.40 | 0.32 | 0.16 | 0.02 | 0.14 | 0.19 | 0.28 |
growth-% | 131.6 % | -19.7 % | -20.7 % | -49.4 % | -88.3 % | 665.3 % | 32.9 % | 49.5 % |
Dividend | 0.18 | 0.20 | 0.15 | 0.10 | 0.10 | 0.15 | 0.17 | 0.20 |
Dividend ratio | 49.7 % | 70.4 % | -893.7 % | -57.8 % | -44.9 % | -202.9 % | -5,249.2 % | 194.3 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.6 % | 10.5 % | 4.3 % | 2.0 % | 1.1 % | 4.5 % | 5.4 % | 7.3 % |
EBIT-% (adj.) | 14.5 % | 8.3 % | 6.1 % | 3.4 % | 0.9 % | 3.7 % | 4.5 % | 6.4 % |
EBIT-% | 11.4 % | 6.7 % | 0.3 % | -2.3 % | -4.0 % | -0.8 % | 0.7 % | 3.1 % |
ROE | 19.0 % | 13.6 % | -0.8 % | -7.4 % | -11.0 % | -4.2 % | -0.2 % | 6.9 % |
ROI | 24.3 % | 15.4 % | 0.7 % | -5.7 % | -9.5 % | -1.7 % | 2.8 % | 11.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7.18 | 8.02 | 4.16 | 3.23 | 1.88 | 1.88 | 1.88 | 1.88 |
Shares | 12.1 | 12.2 | 16.5 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 |
Market cap | 86.7 | 98.1 | 68.7 | 53.5 | 31.1 | 31.1 | 31.1 | 31.1 |
Enterprise value | 77.0 | 89.5 | 58.5 | 41.4 | 22.6 | 22.4 | 22.2 | 20.7 |
EV/S | 1.5 | 1.5 | 0.7 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 |
EV/EBITDA | 9.4 | 13.9 | 16.2 | 21.2 | 25.7 | 6.2 | 4.9 | 3.1 |
EV/EBIT (adj.) | 10.2 | 17.5 | 11.3 | 12.3 | 30.0 | 7.5 | 5.8 | 3.6 |
EV/EBIT | 12.9 | 21.8 | 248.9 | - | - | - | 36.0 | 7.5 |
P/E (adj.) | 14.5 | 20.1 | 13.2 | 20.2 | 100.6 | 13.1 | 9.9 | 6.6 |
P/E | 19.8 | 28.2 | - | - | - | - | - | 18.3 |
P/B | 3.5 | 3.7 | 1.7 | 1.5 | 1.0 | 1.1 | 1.2 | 1.3 |
P/S | 1.7 | 1.6 | 0.8 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 |
Dividend yield | 2.5 % | 2.5 % | 3.6 % | 3.1 % | 5.3 % | 8.0 % | 9.0 % | 10.6 % |
Equity ratio | 72.6 % | 70.2 % | 67.0 % | 63.4 % | 64.2 % | 62.7 % | 59.3 % | 54.2 % |
Gearing ratio | -38.3 % | -31.6 % | -24.5 % | -33.4 % | -27.5 % | -31.3 % | -35.1 % | -43.2 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 45.3 | 98.1 | 23.0 | 21.7 | 18.4 | 20.6 | 83.8 | 20.8 | 20.5 |
EBITDA | -0.4 | 2.0 | 0.8 | -0.8 | 0.9 | 0.0 | 0.9 | 0.5 | 1.0 |
EBIT | -2.5 | -2.2 | -0.3 | -1.8 | -0.2 | -1.0 | -3.3 | -0.6 | -0.1 |
Profit before taxes | -2.6 | -2.5 | -0.2 | -1.8 | -0.4 | -1.0 | -3.5 | -0.6 | -0.1 |
Net income | -2.6 | -2.9 | -0.4 | -1.8 | -0.5 | -1.0 | -3.7 | -0.6 | -0.3 |
ShowingAll content types
IT services sector 2024 expectations fell slightly in Q2, but H2 looks a little better
Q2 IT service sector summary: Slightly steeper revenue decline, improved profitability and signs of demand bottoming out
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