Aspocomp Group
2.99
EUR
+2.4 %
ACG1V
NASDAQ Helsinki
Telecommunications
Technology
4,155 following
+2.4%
+2.4%
+8.73%
-8%
-21.93%
-16.01%
-47.54%
-45.44%
-96.46%
aspocomp.com/investors
Aspocomp Group operates in the telecom sector. The company specializes in the research and development of circuit technology. In addition to the main business, a wide range of technical solutions for logistics is offered. The products are used in a number of different product areas with the main focus on telecom, vehicles, and the security industry. Aspocomp Group is headquartered in Espoo.
P/E (adj.) (24e)
-4.87
EV/EBIT (adj.) (24e)
-7.03
EV/S (24e)
0.88
Dividend yield-% (24e)
-
Target price
3.30 EUR
Recommendation
Reduce
Updated
23.10.2024
NASDAQ Helsinki
ACG1V
Daily low / high price
2.94 / 2.99
EUR
Market cap
20.46M EUR
Turnover
6.05K EUR
Volume
2K
Business risk
Valuation risk
Current
Previous
Analyst
Juha Kinnunen
Analyst
Financial calendar
Annual report
26.02.2025
Interim report
29.04.2025
General meeting
29.04.2025
Interim report
17.07.2025
Interim report
30.10.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 25.6 | 33.2 | 39.1 | 32.3 | 29.3 | 39.1 | 44.2 | 48.2 |
| growth-% | -17.8 % | 29.3 % | 18.0 % | -17.4 % | -9.2 % | 33.5 % | 13.0 % | 9.0 % |
| EBITDA | 1.5 | 4.1 | 6.4 | 0.3 | -1.7 | 4.7 | 5.9 | 6.6 |
| EBIT (adj.) | -0.1 | 2.2 | 4.5 | -1.7 | -3.7 | 2.6 | 3.5 | 4.3 |
| EBIT | -0.1 | 2.2 | 4.5 | -1.7 | -3.7 | 2.6 | 3.5 | 4.3 |
| Profit before taxes | -0.4 | 2.2 | 4.4 | -2.0 | -4.2 | 2.1 | 3.4 | 4.3 |
| Net income | -0.4 | 2.1 | 4.4 | -1.6 | -4.2 | 2.1 | 3.1 | 3.4 |
| EPS (adj.) | -0.11 | 0.31 | 0.64 | -0.24 | -0.61 | 0.31 | 0.45 | 0.50 |
| growth-% | -128.6 % | 108.2 % | -137.3 % | 45.4 % | 11.4 % | |||
| Dividend | 0.07 | 0.15 | 0.21 | 0.00 | 0.00 | 0.11 | 0.16 | 0.20 |
| Dividend ratio | -112.6 % | 48.7 % | 32.8 % | 35.0 % | 35.0 % | 40.0 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 5.9 % | 12.2 % | 16.4 % | 0.9 % | -5.9 % | 11.9 % | 13.4 % | 13.7 % |
| EBIT-% (adj.) | -0.5 % | 6.8 % | 11.5 % | -5.4 % | -12.5 % | 6.7 % | 8.0 % | 9.0 % |
| EBIT-% | -0.5 % | 6.8 % | 11.5 % | -5.4 % | -12.5 % | 6.7 % | 8.0 % | 9.0 % |
| ROE | -2.4 % | 11.6 % | 21.4 % | -8.1 % | -25.2 % | 13.5 % | 17.2 % | 16.9 % |
| ROI | -0.6 % | 9.7 % | 18.6 % | -7.6 % | -17.5 % | 12.2 % | 16.5 % | 19.5 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 3.92 | 6.00 | 7.34 | 3.83 | 2.99 | 2.99 | 2.99 | 2.99 |
| Shares | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| Market cap | 26.8 | 41.0 | 50.2 | 26.2 | 20.5 | 20.5 | 20.5 | 20.5 |
| Enterprise value | 29.7 | 42.7 | 51.9 | 26.8 | 25.8 | 24.0 | 20.9 | 18.0 |
| EV/S | 1.2 | 1.3 | 1.3 | 0.8 | 0.9 | 0.6 | 0.5 | 0.4 |
| EV/EBITDA | 19.6 | 10.5 | 8.1 | 94.2 | - | 5.2 | 3.5 | 2.7 |
| EV/EBIT (adj.) | - | 19.0 | 11.5 | - | - | 9.2 | 5.9 | 4.2 |
| EV/EBIT | - | 19.0 | 11.5 | - | - | 9.2 | 5.9 | 4.2 |
| P/E (adj.) | - | 19.5 | 11.5 | - | - | 9.7 | 6.7 | 6.0 |
| P/E | - | 19.5 | 11.5 | - | - | 9.7 | 6.7 | 6.0 |
| P/B | 1.6 | 2.1 | 2.3 | 1.4 | 1.4 | 1.2 | 1.1 | 1.0 |
| P/S | 1.0 | 1.2 | 1.3 | 0.8 | 0.7 | 0.5 | 0.5 | 0.4 |
| Dividend yield | 1.8 % | 2.5 % | 2.9 % | 3.6 % | 5.2 % | 6.7 % | ||
| Equity ratio | 63.6 % | 60.8 % | 69.4 % | 71.7 % | 55.1 % | 57.8 % | 65.2 % | 66.9 % |
| Gearing ratio | 16.6 % | 8.7 % | 7.6 % | 3.4 % | 36.8 % | 21.5 % | 2.5 % | -11.3 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.9 | 32.3 | 6.2 | 7.0 | 6.4 | 9.7 | 29.3 | 9.1 | 10.2 |
| EBITDA | -1.3 | 0.3 | -1.1 | -0.8 | -0.7 | 0.9 | -1.7 | 0.8 | 1.3 |
| EBIT | -1.8 | -1.7 | -1.6 | -1.2 | -1.2 | 0.4 | -3.7 | 0.3 | 0.8 |
| Profit before taxes | -1.9 | -2.0 | -1.7 | -1.3 | -1.3 | 0.1 | -4.2 | 0.1 | 0.6 |
| Net income | -1.5 | -1.6 | -1.7 | -1.3 | -1.3 | 0.1 | -4.2 | 0.1 | 0.6 |
ShowingAll content types
Aspocomp’s financial reporting and Annual General Meeting in 2025
Change to the publication date of Interim Report: Aspocomp publishes January-September 2024 Interim Report on October 23, 2024
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