Revenio Group
24.8
EUR
-1.59 %
14,064 following
REG1V
NASDAQ Helsinki
Medical Equipment & Services
Health Care
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 30.7 | 49.5 | 61.1 | 78.8 | 97.0 | 96.6 | 103.5 | 114.9 | 133.7 | 153.5 | 175.0 |
growth-% | 61.4 % | 23.4 % | 29.0 % | 23.1 % | -0.4 % | 7.2 % | 11.0 % | 16.3 % | 14.8 % | 14.0 % | |
EBITDA | 10.7 | 14.6 | 21.7 | 25.7 | 33.1 | 30.3 | 30.2 | 34.6 | 43.9 | 50.8 | 59.9 |
EBIT (adj.) | 10.2 | 15.6 | 19.2 | 24.5 | 30.9 | 28.5 | 26.9 | 31.4 | 39.3 | 46.6 | 55.1 |
EBIT | 10.2 | 12.6 | 17.1 | 22.1 | 29.7 | 26.3 | 25.0 | 30.4 | 38.3 | 45.7 | 55.1 |
Profit before taxes | 10.3 | 12.3 | 16.7 | 22.1 | 29.1 | 25.4 | 24.6 | 30.2 | 39.0 | 47.1 | 57.1 |
Net income | 8.1 | 9.4 | 13.4 | 17.3 | 21.8 | 19.1 | 18.5 | 23.2 | 30.0 | 36.3 | 44.0 |
EPS (adj.) | 0.34 | 0.47 | 0.58 | 0.74 | 0.86 | 0.80 | 0.76 | 0.91 | 1.16 | 1.39 | 1.65 |
growth-% | 39.4 % | 22.8 % | 27.0 % | 16.9 % | -7.4 % | -4.7 % | 19.0 % | 28.0 % | 19.7 % | 18.5 % | |
Dividend | 0.28 | 0.30 | 0.32 | 0.34 | 0.36 | 0.38 | 0.38 | 0.44 | 0.56 | 0.75 | 0.99 |
Dividend ratio | 82.3 % | 85.1 % | 63.6 % | 52.4 % | 43.9 % | 52.9 % | 55.0 % | 50.0 % | 50.0 % | 55.0 % | 60.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 35.0 % | 29.5 % | 35.5 % | 32.7 % | 34.1 % | 31.4 % | 29.2 % | 30.1 % | 32.8 % | 33.1 % | 34.2 % |
EBIT-% (adj.) | 33.3 % | 31.5 % | 31.5 % | 31.1 % | 31.8 % | 29.5 % | 25.9 % | 27.3 % | 29.4 % | 30.3 % | 31.5 % |
EBIT-% | 33.3 % | 25.5 % | 28.1 % | 28.1 % | 30.6 % | 27.3 % | 24.2 % | 26.4 % | 28.7 % | 29.8 % | 31.5 % |
ROE | 22.7 % | 20.0 % | 23.4 % | 25.7 % | 20.0 % | 17.9 % | 20.3 % | 23.1 % | 24.2 % | 25.5 % | |
ROI | 22.4 % | 18.0 % | 22.1 % | 27.6 % | 23.3 % | 21.3 % | 24.6 % | 28.2 % | 29.7 % | 31.5 % |