Talenom
3.265
EUR
-0.31 %
9,893 following
TNOM
NASDAQ Helsinki
IT Services
Technology
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 48.9 | 58.0 | 65.2 | 82.8 | 102.1 | 121.7 | 126.2 | 130.8 | 144.7 | 161.5 | 178.3 |
growth-% | 18.6 % | 12.4 % | 27.1 % | 23.3 % | 19.2 % | 3.7 % | 3.6 % | 10.6 % | 11.6 % | 10.4 % | |
EBITDA | 13.7 | 18.9 | 23.3 | 27.7 | 32.4 | 31.9 | 34.8 | 38.5 | 45.8 | 50.9 | 56.3 |
EBIT (adj.) | 8.5 | 10.4 | 12.9 | 14.8 | 15.3 | 11.1 | 11.4 | 14.1 | 20.5 | 25.7 | 30.5 |
EBIT | 8.5 | 10.4 | 12.9 | 14.8 | 15.3 | 8.0 | 11.4 | 14.1 | 20.5 | 25.7 | 30.5 |
Profit before taxes | 8.0 | 9.6 | 12.0 | 14.0 | 14.6 | 4.3 | 6.9 | 9.8 | 16.1 | 22.0 | 27.0 |
Net income | 6.4 | 7.6 | 9.6 | 10.8 | 11.8 | 3.4 | 6.1 | 7.7 | 12.4 | 17.1 | 21.0 |
EPS (adj.) | 0.15 | 0.18 | 0.22 | 0.25 | 0.27 | 0.14 | 0.13 | 0.17 | 0.27 | 0.37 | 0.46 |
growth-% | 18.4 % | 21.3 % | 11.2 % | 7.6 % | -45.9 % | -7.0 % | 25.9 % | 60.0 % | 38.3 % | 22.7 % | |
Dividend | 0.09 | 0.13 | 0.15 | 0.17 | 0.18 | 0.19 | 0.20 | 0.20 | 0.20 | 0.22 | 0.24 |
Dividend ratio | 59.4 % | 68.4 % | 67.7 % | 69.0 % | 68.3 % | 256.6 % | 149.8 % | 119.1 % | 74.4 % | 59.2 % | 52.6 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 28.0 % | 32.6 % | 35.7 % | 33.4 % | 31.7 % | 26.2 % | 27.5 % | 29.4 % | 31.6 % | 31.5 % | 31.6 % |
EBIT-% (adj.) | 17.5 % | 18.0 % | 19.8 % | 17.8 % | 15.0 % | 9.1 % | 9.0 % | 10.8 % | 14.2 % | 15.9 % | 17.1 % |
EBIT-% | 17.5 % | 18.0 % | 19.8 % | 17.8 % | 15.0 % | 6.5 % | 9.0 % | 10.8 % | 14.2 % | 15.9 % | 17.1 % |
ROE | 36.0 % | 34.4 % | 28.1 % | 23.4 % | 6.0 % | 11.1 % | 14.4 % | 22.7 % | 28.5 % | 30.3 % | |
ROI | 20.2 % | 19.8 % | 18.0 % | 13.9 % | 6.1 % | 7.9 % | 9.4 % | 13.4 % | 16.5 % | 19.2 % |