Incap
9.94
EUR
+0.3 %
ICP1V
NASDAQ Helsinki
Electrical Equipment
Industrials
5,969 following
+0.3%
-4.42%
-12.81%
-14.6%
+28.26%
+49.47%
-26.37%
+270.76%
-77.71%
incapcorp.com/investor
Incap operates in the industrial sector. The company supplies equipment and associated services for industrial companies, where the range includes PCB assembly, system integrations, box building integration, design validation, and inspection methods. The largest operations are in the Nordic countries, the Baltics, and Asia. The company was originally established in 1985 and is headquartered in Helsinki.
P/E (adj.) (24e)
13.74
EV/EBIT (adj.) (24e)
9.43
P/B (24e)
2.29
Dividend yield-% (24e)
-
Target price
13.00 EUR
Recommendation
Buy
Updated
28.10.2024
NASDAQ Helsinki
ICP1V
Daily low / high price
9.73 / 10.15
EUR
Market cap
292.61M EUR
Turnover
314.89K EUR
Volume
32K
Business risk
Valuation risk
Current
Previous
Latest research
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 reportAnalyst
Antti Viljakainen
Head of Research
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 106.5 | 169.8 | 263.8 | 221.6 | 233.8 | 257.1 | 290.6 | 319.6 |
growth-% | 49.9 % | 59.4 % | 55.4 % | -16.0 % | 5.5 % | 10.0 % | 13.0 % | 10.0 % |
EBITDA | 15.9 | 29.3 | 42.8 | 32.8 | 34.9 | 38.7 | 43.5 | 47.4 |
EBIT (adj.) | 14.6 | 26.8 | 40.0 | 30.6 | 29.3 | 33.4 | 38.0 | 41.9 |
EBIT | 12.6 | 26.0 | 39.0 | 28.2 | 28.6 | 32.6 | 37.2 | 41.1 |
Profit before taxes | 11.5 | 25.7 | 36.7 | 26.4 | 27.3 | 32.2 | 37.1 | 41.6 |
Net income | 9.2 | 21.1 | 27.6 | 19.8 | 20.8 | 24.5 | 28.2 | 31.6 |
EPS (adj.) | 0.37 | 0.74 | 0.98 | 0.75 | 0.72 | 0.85 | 0.98 | 1.10 |
growth-% | 30.5 % | 97.9 % | 31.5 % | -23.4 % | -3.2 % | 18.0 % | 15.0 % | 11.6 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 |
Dividend ratio | 20.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.0 % | 17.2 % | 16.2 % | 14.8 % | 14.9 % | 15.1 % | 15.0 % | 14.8 % |
EBIT-% (adj.) | 13.8 % | 15.8 % | 15.2 % | 13.8 % | 12.5 % | 13.0 % | 13.1 % | 13.1 % |
EBIT-% | 11.8 % | 15.3 % | 14.8 % | 12.7 % | 12.2 % | 12.7 % | 12.8 % | 12.9 % |
ROE | 30.6 % | 41.5 % | 36.7 % | 20.4 % | 17.7 % | 17.5 % | 17.0 % | 16.1 % |
ROI | 33.0 % | 42.4 % | 42.7 % | 22.7 % | 20.2 % | 20.8 % | 20.6 % | 19.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.69 | 15.70 | 17.10 | 7.75 | 9.94 | 9.94 | 9.94 | 9.94 |
Shares | 29.1 | 29.2 | 29.3 | 29.4 | 29.4 | 29.4 | 29.4 | 29.4 |
Market cap | 107.4 | 459.2 | 500.3 | 228.1 | 292.3 | 292.3 | 292.3 | 292.3 |
Enterprise value | 113.3 | 461.2 | 513.9 | 219.7 | 276.5 | 256.4 | 231.8 | 205.6 |
EV/S | 1.1 | 2.7 | 1.9 | 1.0 | 1.2 | 1.0 | 0.8 | 0.6 |
EV/EBITDA | 7.1 | 15.8 | 12.0 | 6.7 | 7.9 | 6.6 | 5.3 | 4.3 |
EV/EBIT (adj.) | 7.7 | 17.2 | 12.8 | 7.2 | 9.4 | 7.7 | 6.1 | 4.9 |
EV/EBIT | 9.0 | 17.8 | 13.2 | 7.8 | 9.7 | 7.9 | 6.2 | 5.0 |
P/E (adj.) | 9.8 | 21.2 | 17.5 | 10.4 | 13.7 | 11.6 | 10.1 | 9.1 |
P/E | 11.6 | 21.8 | 18.1 | 11.5 | 14.1 | 11.9 | 10.4 | 9.3 |
P/B | 2.8 | 7.3 | 5.7 | 2.1 | 2.3 | 1.9 | 1.6 | 1.4 |
P/S | 1.0 | 2.7 | 1.9 | 1.0 | 1.3 | 1.1 | 1.0 | 0.9 |
Dividend yield | 2.2 % | |||||||
Equity ratio | 50.4 % | 51.9 % | 53.6 % | 60.6 % | 66.0 % | 68.5 % | 70.4 % | 72.3 % |
Gearing ratio | 15.3 % | 3.2 % | 15.6 % | -7.9 % | -12.4 % | -23.6 % | -33.6 % | -40.9 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 42.4 | 221.6 | 51.4 | 57.6 | 61.8 | 63.0 | 233.8 | ||
EBITDA | 5.0 | 32.8 | 7.3 | 8.6 | 9.5 | 9.5 | 34.9 | ||
EBIT | 3.7 | 28.2 | 6.0 | 6.8 | 7.9 | 7.9 | 28.6 | ||
Profit before taxes | 2.4 | 26.4 | 6.3 | 6.6 | 6.7 | 7.7 | 27.3 | ||
Net income | 1.4 | 19.8 | 4.9 | 5.1 | 4.9 | 5.8 | 20.8 |
ShowingAll content types
Incap Corporation: Incap UK is among the finalists of the Electronics Industry Awards
Incap Q3'24: If earnings growth materializes, expected return would be strong
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