Etteplan

15,25EUR +1,67 %
4 810 investerare följer bolaget.

Etteplan är verksamma inom den industriella sektorn. Bolaget erbjuder konsulting och installationstjänster för industriella maskiner och tillhörande system. Exempel på lösningar innefattar systemutveckling, automatiserade lösningar, tekniska dokumentationstjänster samt risk- och kontrollsystem. Kunderna återfinns inom varierande branscher på global nivå, särskilt verksamma inom fordons-, flyg- och försvarsindustrin. Huvudkontoret ligger i Vanda.

P/E (23e)
17,49
EV/EBIT (23e)
14,5
P/B (23e)
3,21
Direktavkastnings- % (23e)
2,86 %
Riktkurs
14.00 EUR
Rekommendation
Minska
Uppdaterad
20.2.2023
NASDAQ Helsinki
ETTE
Dagens lägsta / högsta pris
15 / 15,25 EUR
Börsvärde
384,31 mn EUR
Omsättning
2,06 tn EUR
Volym
136
Risk och rekommendation
HögRiskLåg
SäljRekommendationKöp

Analyst

Finansiell kalender

Bolagsstämma
2023-04-05
Årlig dividend
2023-04-06
Delårsrapport
2023-05-11
Delårsrapport
2023-08-10
Delårsrapport
2023-10-31

Income statement

20192020202120222023e2024e2025e2026e
Revenue263,29259,70300,11350,17368,39387,68409,13431,89
growth-%11,34 %−1,36 %15,56 %16,68 %5,20 %5,24 %5,53 %5,56 %
EBITDA37,5340,4143,7248,6451,8555,5059,2262,27
EBIT (adj.)21,7223,3026,4129,6630,6533,6536,9639,38
EBIT22,8222,3825,7528,6230,6533,6536,9639,38
Profit before taxes21,9221,0824,8722,3927,9930,6234,4737,45
Net income17,3917,0820,0418,1521,8323,8926,8829,21
EPS (adj.)0,650,720,830,970,870,951,071,17
growth-%4,56 %10,81 %14,13 %17,54 %−10,14 %9,42 %12,55 %8,65 %
Dividend0,350,340,400,360,440,480,540,58
Dividend ratio50,25 %49,54 %50,06 %49,67 %50,00 %50,00 %50,00 %50,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%14,25 %15,56 %14,57 %13,89 %14,07 %14,32 %14,47 %14,42 %
EBIT-% (adj.)8,25 %8,97 %8,80 %8,47 %8,32 %8,68 %9,03 %9,12 %
EBIT-%8,67 %8,62 %8,58 %8,17 %8,32 %8,68 %9,03 %9,12 %
ROE24,10 %20,85 %21,55 %17,69 %19,37 %19,02 %19,26 %18,85 %
ROI19,86 %16,00 %15,64 %15,29 %15,35 %16,54 %18,10 %19,15 %

Valuation

20192020202120222023e2024e2025e2026e
Share price (EUR)10,1512,9516,9014,6015,2515,2515,2515,25
Shares24,9624,8825,0825,0425,0425,0425,0425,04
Market cap253,38322,25423,91365,61381,89381,89381,89381,89
Enterprise value293,75362,82472,03436,63444,44430,86415,60400,46
EV/S1,121,401,571,251,211,111,020,93
EV/EBITDA7,838,9810,808,988,577,767,026,43
EV/EBIT (adj.)13,5215,5717,8714,7214,5012,8111,2510,17
EV/EBIT12,8716,2118,3315,2514,5012,8111,2510,17
P/E (adj.)15,5517,9120,4815,0517,4915,9914,2113,07
P/E14,5718,8721,1520,1417,4915,9914,2113,07
P/B3,303,704,293,443,212,892,602,35
P/S0,961,241,411,041,040,990,930,88
Dividend yield3,45 %2,63 %2,37 %2,47 %2,86 %3,13 %3,52 %3,82 %
Equity ratio38,85 %40,47 %39,71 %38,20 %41,32 %45,18 %49,47 %52,91 %
Gearing ratio52,62 %46,59 %48,65 %66,80 %52,51 %37,08 %22,93 %11,41 %

Quarter data

Q1/22Q2/22Q3/22Q4/222022Q1/23eQ2/23eQ3/23eQ4/23e
Revenue89,5989,2580,3191,02350,1792,1694,7584,8796,61
EBITDA12,5711,7810,8513,4448,6411,7613,4812,0814,54
EBIT7,626,825,778,4228,626,468,186,789,24
Profit before taxes7,286,79−0,478,7922,395,847,516,118,54
Net income5,795,61−0,667,4118,154,555,854,766,66
Publisher
Video

Etteplan Q4'22 – Friday, Feb. 17 at 9:00 am CET

Follow Etteplan's Q4'22 info on Friday, February 17 at 9:00 am CET on inderesTV.

2023-02-17
Publisher
Analytikerkommentar

Case: Cost structures and profitability of expert companies

In this review, we examine the cost structures of Nasdaq Helsinki’s expert companies. The group clearly focuses on the IT service sector, but it also includes expert companies from accounting firms to engineers and legal services.

Publisher
Omfattande aktieanalys

Etteplan: Elite technology service company

Etteplan succeeded excellently in its transformation into a technology service company with solid and comprehensive expertise also in software solutions.

2021-11-26 av Juha Kinnunen
Publisher
Video

ETTEPLAN Q3 2018 webcast - 30.10.2018 14:30

ETTEPLAN Q3 2018 webcast - 30.10.2018 14:30 To participate in the teleconference, please use following access numbers: FI 0800523163 SE +46 856642651 UK +44 3333000804 US +1 6319131422 PIN: 45450386#

2018-10-30
Publisher
Video

Etteplan financial statement for 2017 webcast - 8.2.2018 2:30 PM

Etteplan financial statement for 2017 webcast - 8.2.2018 2:30 PM.

2018-02-08