Tekova
0.834
EUR
-2.34 %
Less than 1K followers
TEKOVA
First North Finland
Construction & Materials
Industrials
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 0.0 | 15.2 | 29.7 | 34.5 | 124.0 | 55.9 | 65.5 | 81.8 | 87.1 | 89.2 | 92.3 |
growth-% | 381,075.0 % | 94.6 % | 16.3 % | 259.5 % | -54.9 % | 17.1 % | 24.9 % | 6.5 % | 2.4 % | 3.5 % | |
EBITDA | 1.6 | 1.7 | 2.3 | 1.2 | 3.5 | 6.1 | 6.9 | 6.7 | 7.1 | 7.6 | |
EBIT (adj.) | 1.6 | 1.7 | 2.3 | 1.1 | 3.5 | 6.0 | 6.7 | 6.5 | 6.8 | 7.3 | |
EBIT | 1.6 | 1.7 | 2.3 | 1.1 | 3.5 | 6.0 | 6.7 | 6.5 | 6.8 | 7.3 | |
Profit before taxes | 1.6 | 1.7 | 2.2 | 0.9 | 3.5 | 6.2 | 6.7 | 6.5 | 6.8 | 7.2 | |
Net income | 1.3 | 1.4 | 1.8 | 0.6 | 2.5 | 5.0 | 5.0 | 4.9 | 5.2 | 5.5 | |
EPS (adj.) | 0.03 | 0.03 | 0.04 | 0.01 | 0.06 | 0.11 | 0.12 | 0.11 | 0.12 | 0.13 | |
growth-% | 7.2 % | 31.2 % | -64.3 % | 293.9 % | 98.3 % | 0.8 % | -1.8 % | 4.3 % | 6.5 % | ||
Dividend | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.03 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 |
Dividend ratio | 37.1 % | 16.3 % | 78.5 % | 43.6 % | 34.9 % | 39.0 % | 44.1 % | 46.5 % | 45.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.6 % | 5.9 % | 6.6 % | 0.9 % | 6.2 % | 9.2 % | 8.4 % | 7.7 % | 7.9 % | 8.2 % | |
EBIT-% (adj.) | 10.6 % | 5.9 % | 6.6 % | 0.9 % | 6.2 % | 9.1 % | 8.1 % | 7.5 % | 7.7 % | 7.9 % | |
EBIT-% | 10.6 % | 5.9 % | 6.6 % | 0.9 % | 6.2 % | 9.1 % | 8.1 % | 7.5 % | 7.7 % | 7.9 % | |
ROE | 230.4 % | 119.0 % | 99.0 % | 25.5 % | 69.6 % | 73.0 % | 47.2 % | 35.8 % | 30.7 % | 27.7 % | |
ROI | 291.2 % | 151.3 % | 126.4 % | 45.1 % | 92.3 % | 84.5 % | 61.2 % | 45.0 % | 38.0 % | 34.6 % |