Robit
1.49
EUR
-0.67 %
3,994 following
ROBIT
NASDAQ Helsinki
Drilling Equipment & Services
Energy
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 82.7 | 86.5 | 91.6 | 100.8 | 112.0 | 92.9 | 90.3 | 95.9 | 104.8 | 110.9 | 115.3 |
growth-% | 4.6 % | 6.0 % | 10.0 % | 11.1 % | -17.0 % | -2.8 % | 6.2 % | 9.2 % | 5.9 % | 4.0 % | |
EBITDA | -4.8 | 1.6 | 5.1 | 7.6 | 8.9 | 5.2 | 6.4 | 8.3 | 10.7 | 11.7 | 12.5 |
EBIT (adj.) | -9.3 | -4.6 | -0.9 | 1.7 | 3.3 | -0.1 | 2.5 | 4.2 | 6.5 | 7.5 | 8.2 |
EBIT | -29.8 | -5.8 | -0.9 | 2.1 | 3.1 | 0.1 | 2.5 | 4.2 | 6.5 | 7.5 | 8.2 |
Profit before taxes | -31.4 | -6.7 | -3.5 | 0.8 | 1.3 | -2.4 | 1.0 | 2.8 | 5.2 | 6.3 | 7.0 |
Net income | -31.4 | -7.3 | -2.9 | 0.8 | 0.8 | -3.0 | 1.1 | 2.0 | 3.8 | 4.6 | 5.1 |
EPS (adj.) | -0.52 | -0.29 | -0.14 | 0.02 | 0.05 | -0.15 | 0.05 | 0.09 | 0.18 | 0.22 | 0.24 |
growth-% | 102.5 % | -401.0 % | 79.0 % | 92.7 % | 20.1 % | 11.2 % | |||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.04 | 0.06 | 0.08 | 0.10 |
Dividend ratio | 51.6 % | 42.8 % | 33.3 % | 37.0 % | 41.6 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | -5.8 % | 1.9 % | 5.6 % | 7.5 % | 7.9 % | 5.6 % | 7.1 % | 8.7 % | 10.2 % | 10.5 % | 10.8 % |
EBIT-% (adj.) | -11.2 % | -5.3 % | -0.9 % | 1.7 % | 3.0 % | -0.1 % | 2.8 % | 4.4 % | 6.2 % | 6.7 % | 7.1 % |
EBIT-% | -36.0 % | -6.7 % | -0.9 % | 2.1 % | 2.7 % | 0.1 % | 2.8 % | 4.4 % | 6.2 % | 6.7 % | 7.1 % |
ROE | -13.4 % | -5.9 % | 1.8 % | 1.6 % | -6.4 % | 2.4 % | 4.2 % | 7.7 % | 8.7 % | 9.1 % | |
ROI | -5.6 % | -2.5 % | 2.5 % | 3.3 % | -0.1 % | 3.1 % | 5.8 % | 8.8 % | 9.6 % | 10.1 % |