Investors House
5.38
EUR
-2.54 %
4,119 following
INVEST
NASDAQ Helsinki
Real Estate Management & Development
Real Estate
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 8.3 | 11.5 | 9.5 | 9.8 | 7.6 | 6.9 | 10.0 | 10.9 | 11.2 | 11.5 | 11.8 |
growth-% | 38.5 % | -17.4 % | 3.2 % | -22.1 % | -9.8 % | 45.5 % | 9.3 % | 2.4 % | 3.1 % | 2.1 % | |
EBITDA | 4.9 | 4.0 | -1.0 | -0.5 | 4.3 | 3.9 | 13.5 | 5.2 | 5.5 | 5.6 | 5.7 |
EBIT (adj.) | 4.9 | 4.0 | -1.0 | -0.5 | 4.3 | 3.9 | 12.0 | 5.2 | 5.5 | 5.6 | 5.7 |
EBIT | 4.9 | 4.0 | -1.0 | -0.5 | 4.3 | 3.9 | 12.0 | 5.2 | 5.5 | 5.6 | 5.7 |
Profit before taxes | 4.3 | 2.7 | -2.2 | -1.1 | 4.0 | 3.5 | 10.6 | 3.7 | 4.1 | 4.3 | 4.4 |
Net income | 2.5 | 1.7 | -2.2 | -0.6 | 3.2 | 3.6 | 6.9 | 2.3 | 2.6 | 2.8 | 2.8 |
EPS (adj.) | 0.41 | 0.27 | -0.37 | -0.10 | 0.50 | 0.56 | 1.07 | 0.36 | 0.41 | 0.43 | 0.45 |
growth-% | -33.7 % | -234.4 % | 11.5 % | 92.2 % | -66.1 % | 13.1 % | 5.6 % | 2.5 % | |||
Dividend | 0.23 | 0.25 | 0.27 | 1.29 | 0.31 | 0.33 | 0.35 | 0.37 | 0.39 | 0.41 | 0.43 |
Dividend ratio | 55.5 % | 89.3 % | -72.5 % | -1,282.0 % | 61.6 % | 59.1 % | 32.6 % | 101.7 % | 94.8 % | 94.4 % | 96.6 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 59.5 % | 34.5 % | -11.0 % | -4.9 % | 56.0 % | 56.8 % | 135.1 % | 47.6 % | 48.9 % | 48.7 % | 48.5 % |
EBIT-% (adj.) | 59.5 % | 34.5 % | -11.0 % | -4.9 % | 56.0 % | 56.8 % | 120.0 % | 47.6 % | 48.9 % | 48.7 % | 48.5 % |
EBIT-% | 59.5 % | 34.5 % | -11.0 % | -4.9 % | 56.0 % | 56.8 % | 120.0 % | 47.6 % | 48.9 % | 48.7 % | 48.5 % |
ROE | 3.6 % | -5.3 % | -1.7 % | 9.4 % | 10.8 % | 19.0 % | 6.1 % | 6.8 % | 7.1 % | 7.3 % | |
ROI | 3.8 % | -1.2 % | -0.8 % | 7.8 % | 7.6 % | 17.5 % | 6.0 % | 6.4 % | 6.7 % | 6.8 % |