Valoe
0.926
EUR
VALOE
NASDAQ Helsinki
Renewable
Energy
3,900 following
+4.99%
-2.53%
-18.77%
-72.76%
-80.3%
-84.67%
-90.74%
-90.92%
-97.5%
-100%
valoe.com/investor-info
Valoe operates in the energy sector. The largest business is in the production of renewable energy, which includes the development of solar cell technology and automated solar panels. A large part of the projects is also carried out in collaboration with other companies in the industry. Valoe operates worldwide, with the Nordic region as the home market. The company's head office is located in Mikkeli.
P/E (adj.) (24e)
-0.69
EV/EBIT (adj.) (24e)
-7.54
P/B (24e)
-0.2
Dividend yield-% (24e)
-
Target price
-
Recommendation
Sell
Updated
1.10.2024
NASDAQ Helsinki
VALOE
Daily low / high price
-
Market cap
2.89M EUR
Turnover
-
Volume
-
Business risk
Valuation risk
Current
Previous
Analyst
Pauli Lohi
Analyst
Financial calendar
Business review
30.11.2024
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.6 | 2.1 | 1.3 | 1.1 | 0.2 | 0.0 | 0.0 | 0.0 |
| growth-% | 394.2 % | 32.5 % | -39.2 % | -15.1 % | -81.9 % | -80.0 % | ||
| EBITDA | -1.9 | -1.6 | -3.9 | -3.2 | -2.1 | -2.2 | -2.2 | -2.2 |
| EBIT (adj.) | -3.3 | -3.2 | -5.6 | -4.7 | -3.4 | -3.4 | -3.3 | -3.1 |
| EBIT | -3.3 | -3.2 | -5.6 | -4.7 | -3.4 | -3.4 | -3.3 | -3.1 |
| Profit before taxes | -4.9 | -4.8 | -7.7 | -6.7 | -4.2 | -5.2 | -5.1 | -4.9 |
| Net income | -4.9 | -4.8 | -7.7 | -6.7 | -4.2 | -5.2 | -5.1 | -4.9 |
| EPS (adj.) | -0.02 | -0.01 | -0.02 | -2.15 | -1.35 | -1.67 | -1.64 | -1.57 |
| growth-% | ||||||||
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend ratio |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | -114.9 % | -73.6 % | -297.1 % | -290.2 % | -1,050.0 % | -5,575.0 % | -5,617.5 % | -5,380.8 % |
| EBIT-% (adj.) | -202.2 % | -147.7 % | -428.1 % | -425.5 % | -1,700.0 % | -8,500.0 % | -8,250.0 % | -7,750.0 % |
| EBIT-% | -202.2 % | -147.7 % | -428.1 % | -425.5 % | -1,700.0 % | -8,500.0 % | -8,250.0 % | -7,750.0 % |
| ROE | 169.5 % | 268.3 % | 209.7 % | 80.1 % | 33.4 % | 30.1 % | 22.7 % | 17.9 % |
| ROI | -30.1 % | -23.9 % | -44.1 % | -42.7 % | -34.4 % | -39.9 % | -39.4 % | -42.0 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 0.06 | 0.08 | 0.04 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
| Shares | 255.4 | 393.4 | 418.4 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
| Market cap | 16.3 | 31.5 | 15.5 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
| Enterprise value | 30.1 | 47.4 | 32.0 | 24.8 | 25.6 | 31.7 | 35.7 | 39.7 |
| EV/S | 18.6 | 22.1 | 24.5 | 22.4 | 128.2 | 791.7 | 892.8 | 991.7 |
| EV/EBITDA | - | - | - | - | - | - | - | - |
| EV/EBIT (adj.) | - | - | - | - | - | - | - | - |
| EV/EBIT | - | - | - | - | - | - | - | - |
| P/E (adj.) | - | - | - | - | - | - | - | - |
| P/E | - | - | - | - | - | - | - | - |
| P/B | - | - | - | - | - | - | - | - |
| P/S | 10.1 | 14.7 | 11.9 | 2.6 | 14.4 | 72.1 | 72.1 | 72.1 |
| Dividend yield | ||||||||
| Equity ratio | -15.5 % | -6.0 % | -40.7 % | -80.4 % | -121.0 % | -196.9 % | -276.1 % | -368.8 % |
| Gearing ratio | -545.0 % | -1,534.5 % | -263.0 % | -209.1 % | -154.9 % | -144.7 % | -131.4 % | -123.0 % |
Quarter data
| Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 0.0 | 1.1 | 0.1 | 0.1 | -0.0 | 0.2 | ||
| EBITDA | -0.8 | -0.8 | -3.2 | -0.5 | -0.5 | -0.5 | -0.6 | -2.1 | |
| EBIT | -1.3 | -1.1 | -4.7 | -0.8 | -0.9 | -0.8 | -0.9 | -3.4 | |
| Profit before taxes | -2.1 | -1.4 | -6.7 | -1.1 | -0.9 | -1.0 | -1.2 | -4.2 | |
| Net income | -2.1 | -1.4 | -6.7 | -1.1 | -0.9 | -1.0 | -1.2 | -4.2 |
ShowingAll content types
The Administrator Applies for Suspension of Valoe’s Restructuring Proceedings. Valoe Continues Its Financing Negotiations.
Valoe Corporation's Half-Year Financial Report January - June 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools