Teleste
2.95
EUR
-1.34 %
4,545 following
TLT1V
NASDAQ Helsinki
Telecommunications
Technology
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 250.3 | 235.5 | 145.0 | 144.0 | 165.0 | 151.3 | 132.5 | 145.4 | 157.1 | 163.2 | 168.5 |
growth-% | -5.9 % | -38.4 % | -0.7 % | 14.6 % | -8.3 % | -12.4 % | 9.7 % | 8.1 % | 3.9 % | 3.3 % | |
EBITDA | 15.7 | 10.3 | 11.8 | 16.3 | 7.8 | 5.6 | 6.1 | 10.9 | 12.9 | 14.0 | 14.8 |
EBIT (adj.) | 9.7 | 7.7 | 5.1 | 5.5 | 2.0 | 1.2 | 4.0 | 6.1 | 8.0 | 8.8 | 9.3 |
EBIT | 9.7 | 0.8 | 4.5 | 8.7 | -4.8 | -0.5 | -5.5 | 6.1 | 8.0 | 8.8 | 9.3 |
Profit before taxes | 9.1 | 0.4 | 3.7 | 9.0 | -5.0 | -2.4 | -7.1 | 4.8 | 7.0 | 7.8 | 8.3 |
Net income | 6.8 | -1.3 | -7.8 | 7.1 | -5.7 | -0.1 | -5.9 | 3.8 | 5.5 | 6.1 | 6.5 |
EPS (adj.) | 0.38 | 0.31 | 0.16 | 0.21 | -0.01 | 0.09 | 0.20 | 0.21 | 0.30 | 0.33 | 0.36 |
growth-% | -18.0 % | -49.5 % | 37.2 % | -102.5 % | 138.0 % | 1.9 % | 44.4 % | 11.3 % | 6.8 % | ||
Dividend | 0.20 | 0.10 | 0.12 | 0.14 | 0.00 | 0.00 | 0.03 | 0.10 | 0.12 | 0.14 | 0.16 |
Dividend ratio | 53.1 % | -136.9 % | -27.9 % | 35.9 % | -9.4 % | 48.3 % | 40.2 % | 42.1 % | 45.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 6.3 % | 4.4 % | 8.1 % | 11.3 % | 4.7 % | 3.7 % | 4.6 % | 7.5 % | 8.2 % | 8.6 % | 8.8 % |
EBIT-% (adj.) | 3.9 % | 3.3 % | 3.5 % | 3.8 % | 1.2 % | 0.8 % | 3.0 % | 4.2 % | 5.1 % | 5.4 % | 5.5 % |
EBIT-% | 3.9 % | 0.3 % | 3.1 % | 6.1 % | -2.9 % | -0.3 % | -4.2 % | 4.2 % | 5.1 % | 5.4 % | 5.5 % |
ROE | -1.8 % | -11.5 % | 10.8 % | -8.8 % | -0.1 % | -10.0 % | 6.6 % | 9.0 % | 9.4 % | 9.5 % | |
ROI | 0.7 % | 4.5 % | 9.1 % | -4.7 % | -0.5 % | -5.9 % | 6.8 % | 8.6 % | 9.2 % | 9.7 % |