Copyright © Inderes 2011 - present. All rights reserved.

Etteplan

10.55

 

EUR

ETTE

NASDAQ Helsinki

Industrial Goods & Services

Industrials

4,875 following
+0.48%
+1.44%
-3.65%
-14.92%
-23.27%
-23.55%
-18.22%
-42.03%
+9.21%
+38.82%
www.etteplan.com/investors

Etteplan operates in the industrial sector. The company offers consulting and installation services for industrial machines and associated systems. Examples of solutions include system development, automated solutions, technical documentation services, and risk and control systems. Customers are found in various industries worldwide, especially active in the automotive, aerospace, and defense industries. The head office is located in Vantaa.

P/E (adj.) (24e)
15.46
EV/EBIT (adj.) (24e)
12.66
P/B (24e)
2.28
Dividend yield-% (24e)
1.75 %
Target price
12.50 EUR
Recommendation
Buy
Updated
31.10.2024
NASDAQ Helsinki
ETTE
Daily low / high price
-
Market cap
267.45M EUR
Turnover
-
Volume
-
Business risk
Valuation risk
Current
Previous

Latest research

Etteplan: Elite technology service company
26.11.2021

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 report

Analyst

Juha Kinnunen
Juha Kinnunen
Analyst

Latest videos

Etteplan Oyj, Q3'24
31.10.2024
Etteplan Oyj, Q2'24
08.08.2024
Etteplan Oyj, Q1'24
08.05.2024

Financial calendar

Annual report
12.02.2025
General meeting
08.04.2025
Interim report
05.05.2025
Interim report
06.08.2025
Interim report
29.10.2025

Income statement

20202021202220232024e2025e2026e2027e
Revenue259.7300.1350.2360.0363.3368.0391.9415.5
growth-%-1.4 %15.6 %16.7 %2.8 %0.9 %1.3 %6.5 %6.0 %
EBITDA40.443.748.644.437.146.658.961.7
EBIT (adj.)27.130.835.032.627.231.939.642.9
EBIT22.425.828.625.518.626.634.337.6
Profit before taxes21.124.922.420.813.922.230.434.4
Net income17.120.018.216.610.317.323.726.8
EPS (adj.)0.840.961.100.890.680.851.111.23
growth-%9.9 %14.6 %14.2 %-19.0 %-23.2 %25.2 %29.6 %11.1 %
Dividend0.340.400.360.300.180.340.470.53
Dividend ratio49.5 %50.1 %49.7 %45.2 %45.0 %49.0 %50.0 %50.0 %

Profitability and return on capital

20202021202220232024e2025e2026e2027e
EBITDA-%15.6 %14.6 %13.9 %12.3 %10.2 %12.7 %15.0 %14.9 %
EBIT-% (adj.)10.4 %10.3 %10.0 %9.1 %7.5 %8.7 %10.1 %10.3 %
EBIT-%8.6 %8.6 %8.2 %7.1 %5.1 %7.2 %8.8 %9.0 %
ROE20.8 %21.6 %17.7 %15.1 %9.0 %14.1 %17.3 %17.6 %
ROI16.0 %15.6 %15.3 %13.1 %9.1 %12.6 %16.1 %17.4 %

Valuation

20202021202220232024e2025e2026e2027e
Share price (EUR)12.9516.9014.6013.8010.5510.5510.5510.55
Shares24.925.125.025.125.325.325.325.3
Market cap322.3423.9365.6346.4266.4266.4266.4266.4
Enterprise value362.8472.0436.6409.5343.7330.1315.2302.5
EV/S1.41.61.21.10.90.90.80.7
EV/EBITDA9.010.89.09.29.37.15.34.9
EV/EBIT (adj.)13.415.312.512.612.710.38.07.1
EV/EBIT16.218.315.316.018.512.49.28.1
P/E (adj.)15.517.613.315.515.512.39.58.6
P/E18.921.120.020.825.815.411.29.9
P/B3.74.33.43.02.32.11.81.7
P/S1.21.41.01.00.70.70.70.6
Dividend yield2.6 %2.4 %2.5 %2.2 %1.8 %3.2 %4.5 %5.0 %
Equity ratio40.5 %39.7 %38.2 %40.9 %39.6 %43.9 %47.8 %51.5 %
Gearing ratio46.6 %48.6 %66.8 %55.3 %66.2 %49.1 %33.7 %22.6 %

Quarter data

Q4/232023Q1/24Q2/24Q3/24Q4/24e2024eQ1/25eQ2/25e
Revenue95.2360.097.192.680.093.6363.391.594.2
EBITDA13.144.411.69.75.99.937.110.812.1
EBIT8.225.56.75.31.35.218.65.87.1
Profit before taxes6.620.85.64.10.14.013.94.76.0
Net income5.916.64.03.4-0.13.110.33.74.7
Login in to make your own estimates and see other investors estimates.
ShowingAll content types

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
Create account