Tamtron
5.48
EUR
+1.86 %
Less than 1K followers
TAMTRON
First North Finland
Industrial Goods & Services
Industrials
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.3 | 22.4 | 21.6 | 29.4 | 37.1 | 54.9 | 52.7 | 58.8 | 60.3 | 62.2 | 64.1 |
| growth-% | 5.6 % | -3.8 % | 36.3 % | 26.0 % | 48.2 % | -4.0 % | 11.6 % | 2.5 % | 3.1 % | 3.1 % | |
| EBITDA | 2.0 | 1.7 | 2.1 | 3.3 | 4.4 | 5.9 | 5.9 | 6.6 | 6.9 | 7.3 | 7.6 |
| EBIT (adj.) | 1.7 | 1.3 | 1.7 | 2.8 | 3.7 | 4.5 | 4.4 | 4.8 | 5.1 | 5.5 | 5.7 |
| EBIT | 0.3 | -0.1 | 0.3 | 1.2 | 2.0 | 2.5 | 2.3 | 2.7 | 3.2 | 3.8 | 4.2 |
| Profit before taxes | -0.4 | -0.6 | -0.0 | 0.6 | -0.0 | 1.5 | 1.5 | 2.0 | 2.6 | 3.3 | 3.8 |
| Net income | -0.5 | -0.7 | -0.1 | 0.1 | -0.4 | 0.8 | 0.6 | 1.2 | 1.7 | 2.3 | 2.8 |
| EPS (adj.) | 0.10 | 0.06 | 0.15 | 0.21 | 0.29 | 0.33 | 0.37 | 0.45 | 0.50 | 0.55 | 0.58 |
| growth-% | -34.8 % | 137.5 % | 38.9 % | 38.0 % | 13.3 % | 11.8 % | 20.6 % | 10.5 % | 10.1 % | 6.4 % | |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.07 | 0.09 |
| Dividend ratio | 21.2 % | 22.3 % | 23.2 % |
Profitability and return on capital
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 9.4 % | 7.5 % | 9.8 % | 11.3 % | 11.9 % | 10.8 % | 11.2 % | 11.2 % | 11.5 % | 11.7 % | 11.8 % |
| EBIT-% (adj.) | 8.1 % | 6.0 % | 7.8 % | 9.4 % | 9.9 % | 8.2 % | 8.4 % | 8.2 % | 8.5 % | 8.8 % | 8.8 % |
| EBIT-% | 1.5 % | -0.3 % | 1.3 % | 4.2 % | 5.3 % | 4.5 % | 4.4 % | 4.7 % | 5.3 % | 6.0 % | 6.6 % |
| ROE | -17.6 % | -3.8 % | 4.2 % | -4.1 % | 4.5 % | 3.0 % | 5.6 % | 7.7 % | 9.5 % | 10.8 % | |
| ROI | -0.3 % | 1.5 % | 6.2 % | 8.4 % | 8.5 % | 7.5 % | 9.4 % | 11.5 % | 14.0 % | 15.9 % |