Enento Group
15.66
EUR
-0.63 %
3,961 following
ENENTO
NASDAQ Helsinki
Software
Technology
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 98.1 | 146.0 | 151.3 | 163.5 | 167.5 | 155.9 | 150.4 | 152.6 | 158.6 | 165.0 | 171.0 |
growth-% | 48.7 % | 3.7 % | 8.1 % | 2.5 % | -6.9 % | -3.5 % | 1.5 % | 3.9 % | 4.1 % | 3.6 % | |
EBITDA | 26.7 | 48.3 | 49.1 | 58.0 | 55.6 | 51.1 | 46.4 | 48.1 | 52.4 | 57.3 | 60.1 |
EBIT (adj.) | 32.0 | 42.6 | 45.0 | 49.0 | 49.1 | 46.0 | 39.6 | 40.4 | 43.3 | 47.2 | 48.5 |
EBIT | 16.7 | 27.8 | 27.8 | 35.2 | 25.8 | 30.4 | 24.6 | 28.5 | 33.0 | 38.1 | 40.7 |
Profit before taxes | 14.5 | 24.9 | 25.1 | 32.7 | 22.1 | 22.2 | 15.8 | 22.6 | 28.0 | 33.1 | 36.7 |
Net income | 10.9 | 19.7 | 19.4 | 25.9 | 17.4 | 17.6 | 12.2 | 17.8 | 22.2 | 26.1 | 29.0 |
EPS (adj.) | 0.78 | 1.20 | 1.21 | 1.49 | 1.11 | 1.05 | 0.78 | 0.97 | 1.18 | 1.34 | 1.45 |
growth-% | 54.5 % | 0.9 % | 23.0 % | -25.3 % | -5.6 % | -25.7 % | 23.7 % | 21.8 % | 13.7 % | 8.2 % | |
Dividend | 0.95 | 0.95 | 0.95 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.05 | 1.10 |
Dividend ratio | 169.9 % | 115.6 % | 117.3 % | 92.9 % | 138.5 % | 135.5 % | 194.8 % | 132.9 % | 106.8 % | 95.1 % | 89.8 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 27.2 % | 33.1 % | 32.5 % | 35.5 % | 33.2 % | 32.7 % | 30.9 % | 31.5 % | 33.1 % | 34.7 % | 35.1 % |
EBIT-% (adj.) | 32.7 % | 29.2 % | 29.7 % | 30.0 % | 29.3 % | 29.5 % | 26.4 % | 26.5 % | 27.3 % | 28.6 % | 28.3 % |
EBIT-% | 17.0 % | 19.0 % | 18.4 % | 21.6 % | 15.4 % | 19.5 % | 16.3 % | 18.7 % | 20.8 % | 23.1 % | 23.8 % |
ROE | 6.2 % | 6.2 % | 8.2 % | 5.7 % | 6.1 % | 4.5 % | 6.8 % | 8.6 % | 10.2 % | 11.1 % | |
ROI | 5.7 % | 5.8 % | 7.2 % | 5.3 % | 6.7 % | 5.2 % | 6.9 % | 8.1 % | 9.4 % | 10.1 % |