Aspocomp Group
4.58
EUR
-2.55 %
4,196 following
ACG1V
NASDAQ Helsinki
Telecommunications
Technology
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 29.1 | 31.2 | 25.6 | 33.2 | 39.1 | 32.3 | 27.6 | 36.2 | 39.9 | 43.5 | 47.0 |
growth-% | 7.0 % | -17.8 % | 29.3 % | 18.0 % | -17.4 % | -14.6 % | 31.3 % | 10.3 % | 9.0 % | 8.0 % | |
EBITDA | 4.0 | 4.7 | 1.5 | 4.1 | 6.4 | 0.3 | -2.1 | 4.5 | 5.5 | 5.7 | 6.1 |
EBIT (adj.) | 2.9 | 3.4 | -0.1 | 2.2 | 4.5 | -1.7 | -4.0 | 2.6 | 3.6 | 3.9 | 4.2 |
EBIT | 2.9 | 3.4 | -0.1 | 2.2 | 4.5 | -1.7 | -4.0 | 2.6 | 3.6 | 3.9 | 4.2 |
Profit before taxes | 2.8 | 3.3 | -0.4 | 2.2 | 4.4 | -2.0 | -4.3 | 2.1 | 3.3 | 3.8 | 4.2 |
Net income | 2.8 | 3.3 | -0.4 | 2.1 | 4.4 | -1.6 | -3.5 | 2.1 | 3.3 | 3.8 | 3.8 |
EPS (adj.) | 0.34 | 0.38 | -0.11 | 0.31 | 0.64 | -0.30 | -0.64 | 0.30 | 0.49 | 0.56 | 0.55 |
growth-% | 12.2 % | -128.6 % | 108.2 % | -146.1 % | 60.4 % | 15.0 % | -1.9 % | ||||
Dividend | 0.12 | 0.15 | 0.07 | 0.15 | 0.21 | 0.00 | 0.00 | 0.11 | 0.17 | 0.22 | 0.27 |
Dividend ratio | 29.0 % | 30.9 % | -112.6 % | 48.7 % | 32.8 % | 35.0 % | 35.0 % | 40.0 % | 50.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 13.6 % | 14.9 % | 5.9 % | 12.2 % | 16.4 % | 0.9 % | -7.5 % | 12.3 % | 13.9 % | 13.1 % | 13.0 % |
EBIT-% (adj.) | 9.9 % | 10.9 % | -0.5 % | 6.8 % | 11.5 % | -5.4 % | -14.4 % | 7.3 % | 9.0 % | 9.0 % | 9.0 % |
EBIT-% | 9.9 % | 10.9 % | -0.5 % | 6.8 % | 11.5 % | -5.4 % | -14.4 % | 7.3 % | 9.0 % | 9.0 % | 9.0 % |
ROE | 19.7 % | -2.4 % | 11.6 % | 21.4 % | -8.1 % | -20.4 % | 12.7 % | 17.8 % | 17.9 % | 15.8 % | |
ROI | 15.4 % | -0.6 % | 9.7 % | 18.6 % | -7.6 % | -18.3 % | 11.6 % | 15.7 % | 16.7 % | 16.5 % |