QPR Software
1.08
EUR
+1.41 %
Corporate customer
QPR1V
NASDAQ Helsinki
Software
Technology
3,593 following
Income statement
2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 8.9 | 10.0 | 9.5 | 9.0 | 9.1 | 7.8 | 7.6 | 6.2 | 6.5 | 6.9 | 7.6 |
growth-% | 12.4 % | -5.3 % | -5.7 % | 1.9 % | -14.4 % | -3.5 % | -18.3 % | 4.8 % | 7.2 % | 9.2 % | |
EBITDA | 0.8 | 1.5 | 1.0 | 0.2 | 0.2 | -1.8 | 0.2 | 1.0 | 1.2 | 1.4 | 1.5 |
EBIT (adj.) | -0.1 | 0.5 | -0.2 | -0.9 | -0.9 | -2.8 | -0.8 | -0.0 | 0.3 | 0.6 | 0.8 |
EBIT | -0.1 | 0.5 | -0.2 | -0.9 | -1.2 | -2.8 | -0.8 | -0.0 | 0.3 | 0.6 | 0.8 |
Profit before taxes | -0.1 | 0.3 | -0.2 | -1.0 | -1.4 | -2.9 | -0.9 | -0.1 | 0.1 | 0.5 | 0.6 |
Net income | -0.3 | 0.3 | -0.2 | -0.8 | -1.4 | -2.9 | -0.9 | -0.1 | 0.1 | 0.5 | 0.6 |
EPS (adj.) | -0.02 | 0.03 | -0.01 | -0.07 | -0.08 | -0.18 | -0.05 | -0.01 | 0.01 | 0.03 | 0.04 |
growth-% | -150.5 % | 239.5 % | 36.7 % | ||||||||
Dividend | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | -122.3 % |
Profitability and return on capital
2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 9.0 % | 14.6 % | 10.9 % | 2.8 % | 2.6 % | -22.4 % | 2.4 % | 16.4 % | 18.7 % | 19.5 % | 19.7 % |
EBIT-% (adj.) | -1.2 % | 5.2 % | -2.2 % | -10.4 % | -9.6 % | -35.4 % | -10.8 % | -0.6 % | 4.5 % | 8.9 % | 10.2 % |
EBIT-% | -1.2 % | 5.2 % | -2.2 % | -10.4 % | -13.7 % | -35.4 % | -10.8 % | -0.6 % | 4.5 % | 8.9 % | 10.2 % |
ROE | 10.6 % | -5.7 % | -34.1 % | -111.4 % | -625.9 % | -221.5 % | -47.9 % | 49.0 % | 80.1 % | 56.2 % | |
ROI | 17.4 % | -6.6 % | -28.8 % | -49.3 % | -113.6 % | -33.0 % | -2.0 % | 20.9 % | 43.7 % | 45.6 % |
Valuation
2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.71 | 1.63 | 2.34 | 2.24 | 1.85 | 0.56 | 0.33 | 1.08 | 1.08 | 1.08 | 1.08 |
Shares | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 16.0 | 17.8 | 17.9 | 17.9 | 17.9 | 17.9 |
Market cap | 20.5 | 19.5 | 28.1 | 26.9 | 22.2 | 9.0 | 5.9 | 19.4 | 19.4 | 19.4 | 19.4 |
Enterprise value | 20.2 | 19.0 | 27.8 | 27.6 | 23.4 | 11.2 | 6.8 | 20.4 | 19.9 | 19.3 | 18.8 |
EV/S | 2.3 | 1.9 | 2.9 | 3.1 | 2.6 | 1.4 | 0.9 | 3.3 | 3.1 | 2.8 | 2.5 |
EV/EBITDA | 25.1 | 13.0 | 26.8 | 111.7 | 96.8 | - | 37.5 | 20.1 | 16.4 | 14.3 | 12.6 |
EV/EBIT (adj.) | - | 36.5 | - | - | - | - | - | - | 69.0 | 31.2 | 24.3 |
EV/EBIT | - | 36.5 | - | - | - | - | - | - | 69.0 | 31.2 | 24.3 |
P/E (adj.) | - | 61.2 | - | - | - | - | - | - | 139.8 | 41.2 | 30.1 |
P/E | - | 61.2 | - | - | - | - | - | - | 139.8 | 41.2 | 30.1 |
P/B | 6.5 | 6.8 | 10.2 | 13.4 | 51.6 | 18.5 | 16.9 | 90.7 | 55.0 | 23.5 | 13.2 |
P/S | 2.3 | 1.9 | 2.9 | 3.0 | 2.4 | 1.1 | 0.8 | 3.1 | 3.0 | 2.8 | 2.6 |
Dividend yield | 1.8 % | ||||||||||
Equity ratio | 48.2 % | 48.6 % | 44.5 % | 34.6 % | 8.3 % | 7.4 % | 8.1 % | 7.3 % | 13.2 % | 25.5 % | 42.6 % |
Gearing ratio | -10.2 % | -17.6 % | -9.1 % | 38.1 % | 288.5 % | 465.0 % | 268.2 % | 479.7 % | 152.9 % | -3.9 % | -41.1 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1.6 | 7.6 | 1.8 | 1.5 | 1.4 | 1.5 | 6.2 | 1.8 | 1.5 |
EBITDA | -0.0 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 1.0 | 0.2 | 0.2 |
EBIT | -0.3 | -0.8 | 0.0 | -0.1 | -0.0 | 0.0 | -0.0 | ||
Profit before taxes | -0.3 | -0.9 | 0.0 | -0.1 | -0.0 | -0.0 | -0.1 | ||
Net income | -0.3 | -0.9 | 0.0 | -0.1 | -0.0 | -0.0 | -0.1 |