Scanfil
8.92
EUR
-2.73 %
5,385 following
SCANFL
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 | 563.0 | 579.4 | 595.3 | 695.7 | 843.8 | 901.5 | 779.9 | 844.0 | 912.0 | 970.0 | 1,010.0 |
growth-% | 2.9 % | 2.7 % | 16.9 % | 21.3 % | 6.8 % | -13.5 % | 8.2 % | 8.1 % | 6.4 % | 4.1 % | |
EBITDA | 47.3 | 53.0 | 60.5 | 55.0 | 62.9 | 80.4 | 73.7 | 81.3 | 87.8 | 92.4 | 94.5 |
EBIT (adj.) | 37.8 | 39.3 | 39.1 | 40.3 | 45.4 | 61.3 | 53.1 | 58.7 | 64.9 | 69.5 | 72.0 |
EBIT | 37.8 | 35.3 | 44.4 | 39.6 | 45.4 | 61.3 | 52.6 | 58.7 | 64.9 | 69.5 | 72.0 |
Profit before taxes | 36.1 | 34.0 | 41.8 | 37.7 | 41.7 | 61.6 | 51.1 | 57.3 | 63.8 | 68.8 | 71.6 |
Net income | 28.9 | 28.1 | 36.9 | 29.8 | 35.0 | 48.2 | 38.6 | 44.7 | 49.8 | 53.7 | 55.8 |
EPS (adj.) | 0.45 | 0.50 | 0.50 | 0.47 | 0.54 | 0.74 | 0.60 | 0.68 | 0.76 | 0.82 | 0.86 |
growth-% | 10.3 % | 0.5 % | -5.6 % | 14.9 % | 35.9 % | -19.0 % | 14.6 % | 11.4 % | 7.8 % | 4.0 % | |
Dividend | 0.13 | 0.15 | 0.17 | 0.19 | 0.21 | 0.23 | 0.24 | 0.26 | 0.28 | 0.30 | 0.34 |
Dividend ratio | 28.8 % | 34.2 % | 29.7 % | 41.1 % | 38.7 % | 31.2 % | 40.6 % | 38.0 % | 36.7 % | 36.5 % | 40.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 8.4 % | 9.1 % | 10.2 % | 7.9 % | 7.5 % | 8.9 % | 9.5 % | 9.6 % | 9.6 % | 9.5 % | 9.4 % |
EBIT-% (adj.) | 6.7 % | 6.8 % | 6.6 % | 5.8 % | 5.4 % | 6.8 % | 6.8 % | 7.0 % | 7.1 % | 7.2 % | 7.1 % |
EBIT-% | 6.7 % | 6.1 % | 7.5 % | 5.7 % | 5.4 % | 6.8 % | 6.7 % | 7.0 % | 7.1 % | 7.2 % | 7.1 % |
ROE | 18.1 % | 21.1 % | 15.3 % | 16.1 % | 19.6 % | 13.9 % | 14.6 % | 14.8 % | 14.5 % | 13.7 % | |
ROI | 16.6 % | 19.3 % | 15.2 % | 14.5 % | 18.2 % | 15.2 % | 16.6 % | 17.8 % | 17.5 % | 16.7 % |