Detection Technology
14.8
EUR
+2.07 %
5,704 following
DETEC
First North Finland
Medical Equipment & Services
Health Care
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 93.9 | 102.5 | 81.6 | 89.8 | 98.6 | 103.8 | 107.5 | 117.0 | 130.4 | 144.6 | 156.3 |
growth-% | 9.1 % | -20.4 % | 10.1 % | 9.8 % | 5.3 % | 3.6 % | 8.8 % | 11.5 % | 10.9 % | 8.1 % | |
EBITDA | 20.9 | 19.9 | 12.0 | 13.9 | 9.0 | 11.8 | 17.0 | 19.3 | 22.8 | 25.7 | 27.8 |
EBIT (adj.) | 19.0 | 17.7 | 8.9 | 10.6 | 6.1 | 9.7 | 14.9 | 17.3 | 20.6 | 23.2 | 25.1 |
EBIT | 18.5 | 17.0 | 8.7 | 10.6 | 5.8 | 8.2 | 13.8 | 16.2 | 19.4 | 22.1 | 23.9 |
Profit before taxes | 18.4 | 16.9 | 8.1 | 11.4 | 5.6 | 7.3 | 13.3 | 16.6 | 19.9 | 22.6 | 24.5 |
Net income | 14.9 | 12.5 | 6.7 | 9.3 | 5.1 | 5.5 | 11.1 | 13.4 | 15.7 | 17.9 | 19.4 |
EPS (adj.) | 1.09 | 0.92 | 0.48 | 0.64 | 0.37 | 0.47 | 0.84 | 0.99 | 1.15 | 1.30 | 1.40 |
growth-% | -15.7 % | -47.6 % | 32.4 % | -41.4 % | 27.6 % | 76.0 % | 18.8 % | 15.8 % | 12.8 % | 8.1 % | |
Dividend | 0.38 | 0.38 | 0.28 | 0.35 | 0.20 | 0.23 | 0.50 | 0.57 | 0.66 | 0.76 | 0.82 |
Dividend ratio | 36.8 % | 43.8 % | 59.8 % | 55.1 % | 57.3 % | 61.1 % | 65.9 % | 62.0 % | 62.0 % | 62.0 % | 62.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 22.2 % | 19.4 % | 14.7 % | 15.4 % | 9.2 % | 11.3 % | 15.8 % | 16.5 % | 17.5 % | 17.8 % | 17.8 % |
EBIT-% (adj.) | 20.3 % | 17.3 % | 10.9 % | 11.8 % | 6.2 % | 9.3 % | 13.9 % | 14.8 % | 15.8 % | 16.1 % | 16.0 % |
EBIT-% | 19.7 % | 16.6 % | 10.7 % | 11.8 % | 5.9 % | 7.9 % | 12.8 % | 13.8 % | 14.9 % | 15.3 % | 15.3 % |
ROE | 22.7 % | 11.5 % | 14.1 % | 7.0 % | 7.6 % | 14.3 % | 15.7 % | 17.0 % | 17.9 % | 17.9 % | |
ROI | 28.7 % | 13.8 % | 15.1 % | 7.7 % | 10.7 % | 16.9 % | 19.3 % | 21.5 % | 22.5 % | 22.6 % |