Qt Group
78.6
EUR
+0.13 %
15,616 following
QTCOM
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 | 45.6 | 58.4 | 79.4 | 121.1 | 155.3 | 180.7 | 209.1 | 251.5 | 298.7 | 349.4 | 403.2 |
growth-% | 28.0 % | 36.1 % | 52.5 % | 28.2 % | 16.4 % | 15.7 % | 20.3 % | 18.7 % | 17.0 % | 15.4 % | |
EBITDA | -1.2 | 2.8 | 19.5 | 33.3 | 45.3 | 58.5 | 74.6 | 96.6 | 122.0 | 149.8 | 179.6 |
EBIT (adj.) | -2.3 | 0.2 | 17.0 | 31.5 | 42.2 | 55.4 | 71.2 | 93.0 | 118.7 | 146.4 | 171.3 |
EBIT | -2.3 | 0.2 | 17.0 | 28.8 | 36.9 | 47.3 | 63.2 | 85.0 | 110.7 | 138.4 | 171.3 |
Profit before taxes | -2.5 | 0.1 | 16.4 | 29.3 | 37.6 | 44.8 | 70.4 | 85.4 | 110.5 | 138.2 | 171.1 |
Net income | -2.4 | -0.4 | 12.8 | 22.4 | 34.3 | 35.5 | 57.3 | 67.9 | 86.7 | 107.8 | 133.5 |
EPS (adj.) | -0.10 | -0.01 | 0.53 | 1.01 | 1.58 | 1.71 | 2.36 | 2.98 | 3.72 | 4.55 | 5.24 |
growth-% | 91.1 % | 55.9 % | 8.6 % | 38.1 % | 26.0 % | 24.9 % | 22.2 % | 15.2 % | |||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | -2.7 % | 4.8 % | 24.5 % | 27.5 % | 29.1 % | 32.4 % | 35.7 % | 38.4 % | 40.9 % | 42.9 % | 44.5 % |
EBIT-% (adj.) | -5.1 % | 0.4 % | 21.4 % | 26.0 % | 27.2 % | 30.6 % | 34.1 % | 37.0 % | 39.8 % | 41.9 % | 42.5 % |
EBIT-% | -5.1 % | 0.4 % | 21.4 % | 23.8 % | 23.7 % | 26.2 % | 30.2 % | 33.8 % | 37.1 % | 39.6 % | 42.5 % |
ROE | -2.0 % | 54.8 % | 55.0 % | 49.6 % | 33.9 % | 38.1 % | 32.0 % | 29.9 % | 27.9 % | 26.3 % | |
ROI | 1.1 % | 63.5 % | 57.0 % | 40.2 % | 36.7 % | 38.8 % | 39.4 % | 38.0 % | 35.6 % | 33.6 % |