Admicom
46.15
EUR
-2.33 %
ADMCM
First North Finland
Software
Technology
7,088 following
-2.33%
-4.15%
-14.38%
-3.95%
-2.22%
+6.71%
+13.11%
-46.65%
-14.54%
+331.31%
sijoittajille.admicom.fi
Admicom operates in the IT sector. The company is a developer of cloud-based services that mainly concern administration, accounting, payroll management, and project management. In addition to the main business, training and customer support are offered. The customers are found among small and medium-sized corporate customers, with the largest operations in construction and industry. The head office is located in Jyväskylä.
P/E (adj.) (24e)
23.75
EV/EBIT (adj.) (24e)
18.08
EV/S (24e)
6.21
Dividend yield-% (24e)
1.41 %
Target price
58.00 EUR
Recommendation
Accumulate
Updated
9.10.2024
First North Finland
ADMCM
Daily low / high price
46.05 / 47.2
EUR
Market cap
230.24M EUR
Turnover
21.35K EUR
Volume
460
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
Atte Riikola
Analyst
Latest videos
Financial calendar
Annual report
23.01.2025
General meeting
19.03.2025
Business review
09.04.2025
Interim report
08.07.2025
Business review
09.10.2025
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 21.9 | 24.9 | 31.6 | 34.3 | 35.4 | 37.7 | 41.8 | 46.0 |
growth-% | 40.1 % | 13.4 % | 27.2 % | 8.6 % | 3.2 % | 6.5 % | 10.9 % | 10.0 % |
EBITDA | 10.0 | 11.9 | 14.1 | 12.8 | 12.5 | 13.5 | 15.3 | 17.7 |
EBIT (adj.) | 9.5 | 11.5 | 13.7 | 12.7 | 12.2 | 13.3 | 14.8 | 17.1 |
EBIT | 8.6 | 10.4 | 10.8 | 8.8 | 8.5 | 9.6 | 11.2 | 13.5 |
Profit before taxes | 8.6 | 10.3 | 10.6 | 8.6 | 8.4 | 9.5 | 11.2 | 13.5 |
Net income | 6.7 | 8.1 | 8.0 | 6.3 | 6.0 | 7.2 | 8.5 | 10.5 |
EPS (adj.) | 1.55 | 1.86 | 2.19 | 2.04 | 1.94 | 2.18 | 2.44 | 2.82 |
growth-% | 40.7 % | 19.8 % | 17.7 % | -6.7 % | -4.7 % | 12.4 % | 11.7 % | 15.8 % |
Dividend | 0.91 | 2.00 | 1.30 | 0.70 | 0.65 | 0.75 | 0.90 | 1.10 |
Dividend ratio | 66.9 % | 122.3 % | 81.3 % | 55.3 % | 53.6 % | 51.6 % | 52.5 % | 52.4 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 45.4 % | 47.7 % | 44.6 % | 37.3 % | 35.3 % | 35.8 % | 36.6 % | 38.5 % |
EBIT-% (adj.) | 43.6 % | 46.1 % | 43.4 % | 36.9 % | 34.3 % | 35.1 % | 35.5 % | 37.2 % |
EBIT-% | 39.3 % | 41.7 % | 34.2 % | 25.7 % | 24.0 % | 25.5 % | 26.9 % | 29.4 % |
ROE | 34.5 % | 29.9 % | 26.2 % | 21.5 % | 19.8 % | 21.4 % | 22.4 % | 24.0 % |
ROI | 44.4 % | 38.4 % | 29.2 % | 23.2 % | 24.6 % | 26.8 % | 29.3 % | 31.0 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 135.00 | 84.50 | 46.50 | 43.25 | 46.15 | 46.15 | 46.15 | 46.15 |
Shares | 4.9 | 4.9 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Market cap | 664.9 | 416.3 | 231.9 | 215.7 | 230.1 | 230.1 | 230.1 | 230.1 |
Enterprise value | 651.1 | 398.3 | 229.4 | 209.8 | 219.8 | 213.1 | 204.8 | 195.2 |
EV/S | 29.7 | 16.0 | 7.3 | 6.1 | 6.2 | 5.7 | 4.9 | 4.2 |
EV/EBITDA | 65.4 | 33.6 | 16.3 | 16.4 | 17.6 | 15.8 | 13.4 | 11.0 |
EV/EBIT (adj.) | 68.2 | 34.7 | 16.7 | 16.6 | 18.1 | 16.1 | 13.8 | 11.4 |
EV/EBIT | 75.5 | 38.4 | 21.2 | 23.8 | 25.8 | 22.2 | 18.2 | 14.4 |
P/E (adj.) | 87.1 | 45.5 | 21.3 | 21.2 | 23.8 | 21.1 | 18.9 | 16.3 |
P/E | 99.1 | 51.7 | 29.1 | 34.1 | 38.1 | 31.8 | 26.9 | 22.0 |
P/B | 29.5 | 13.3 | 7.9 | 7.4 | 7.2 | 6.4 | 5.7 | 4.9 |
P/S | 30.3 | 16.7 | 7.3 | 6.3 | 6.5 | 6.1 | 5.5 | 5.0 |
Dividend yield | 0.7 % | 2.4 % | 2.8 % | 1.6 % | 1.4 % | 1.6 % | 2.0 % | 2.4 % |
Equity ratio | 85.5 % | 83.1 % | 59.9 % | 76.3 % | 77.6 % | 87.7 % | 88.0 % | 88.4 % |
Gearing ratio | -61.4 % | -57.3 % | -8.3 % | -19.9 % | -32.3 % | -47.4 % | -62.3 % | -74.8 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 8.2 | 34.3 | 8.6 | 9.5 | 8.7 | 8.7 | 35.4 | 8.9 | 10.0 |
EBITDA | 2.4 | 12.8 | 2.6 | 3.6 | 3.6 | 2.7 | 12.5 | 2.0 | 2.8 |
EBIT | 0.7 | 8.8 | 1.6 | 2.7 | 2.6 | 1.6 | 8.5 | 1.9 | 2.7 |
Profit before taxes | 0.7 | 8.6 | 1.5 | 2.7 | 2.6 | 1.5 | 8.4 | 1.9 | 2.7 |
Net income | 0.5 | 6.3 | 1.1 | 1.9 | 1.9 | 1.1 | 6.0 | 1.9 | 2.7 |
ShowingAll content types
Admicom: Solid long-term holding
Admicom Interim Report Q2'24
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