Tecnotree
3.46
EUR
-2.26 %
8,231 following
TEM1V
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 | 41.9 | 47.0 | 52.8 | 64.2 | 71.6 | 78.4 | 71.6 | 74.1 | 76.4 | 78.6 | 80.8 |
growth-% | 12.2 % | 12.3 % | 21.6 % | 11.5 % | 9.5 % | -8.7 % | 3.6 % | 3.1 % | 2.8 % | 2.8 % | |
EBITDA | 5.9 | 15.4 | 20.3 | 25.3 | 19.8 | 27.7 | 30.7 | 33.6 | 36.8 | 37.4 | 38.5 |
EBIT (adj.) | 5.9 | 13.0 | 19.3 | 23.7 | 18.3 | 23.8 | 26.7 | 26.5 | 27.5 | 27.6 | 27.8 |
EBIT | 5.3 | 14.4 | 18.6 | 23.7 | 18.3 | 23.8 | 23.8 | 26.5 | 27.5 | 27.6 | 27.8 |
Profit before taxes | 4.4 | 11.8 | 15.9 | 21.5 | 17.2 | 13.9 | 12.8 | 18.5 | 21.5 | 21.6 | 21.8 |
Net income | -0.5 | 7.7 | 13.6 | 18.4 | 11.6 | 11.2 | 8.3 | 13.9 | 16.3 | 16.6 | 17.0 |
EPS (adj.) | -0.02 | 0.56 | 1.03 | 1.17 | 0.74 | 0.71 | 0.97 | 0.85 | 0.57 | 0.57 | 0.58 |
growth-% | 82.5 % | 14.3 % | -36.8 % | -5.0 % | 38.2 % | -13.0 % | -33.0 % | 0.5 % | 2.3 % | ||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.03 | 0.05 | 0.06 | 0.07 |
Dividend ratio | 1.4 % | 3.9 % | 3.5 % | 8.8 % | 10.5 % | 12.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.1 % | 32.8 % | 38.5 % | 39.4 % | 27.7 % | 35.4 % | 42.9 % | 45.3 % | 48.1 % | 47.6 % | 47.7 % |
EBIT-% (adj.) | 14.1 % | 27.7 % | 36.6 % | 36.9 % | 25.6 % | 30.4 % | 37.3 % | 35.7 % | 36.0 % | 35.1 % | 34.4 % |
EBIT-% | 12.6 % | 30.6 % | 35.2 % | 36.9 % | 25.6 % | 30.4 % | 33.3 % | 35.7 % | 36.0 % | 35.1 % | 34.4 % |
ROE | -472.4 % | 116.2 % | 42.0 % | 15.6 % | 13.4 % | 9.2 % | 13.9 % | 12.0 % | 9.6 % | 9.0 % | |
ROI | 102.3 % | 73.1 % | 46.8 % | 24.0 % | 24.1 % | 20.5 % | 19.5 % | 17.2 % | 15.7 % | 14.6 % |