EcoUp
1.85 EUR 0%1,621 investors are following this company
EcoUp operates in the manufacturing industry. The company offers technology for converting construction and demolition waste into reusable geopolymers. Customers are found in a number of industries, such as the construction industry. In addition to the main business, aftermarket service, support and maintenance are offered. The largest presence is in Europe. EcoUp was founded in 1979 and is headquartered in Finland.
P/E (24e)
-13.55
EV/EBIT (adj.) (24e)
-24.16
P/B (24e)
0.97
Dividend yield-% (24e)
-
Target price
1.80 EUR
Recommendation
Reduce
Updated
29.2.2024
First North Finland
ECOUP
Daily low / high price
1.85 / 1.86
EUR
Market cap
16.41M EUR
Turnover
176.01 EUR
Volume
95
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Antti Viljakainen
Head of Research
Financial calendar
Business review
2024-04-26
Interim report
2024-08-19
Business review
2024-10-29
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kaski Partners Oy | 52.9 % | 52.9 % |
Harjavalta Oy | 6.2 % | 6.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jussi Aho | 2024-03-26 | 2,552EUR |
Jussi Aho | 2024-03-15 | 1,395EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 26.1 | 31.4 | 35.6 | 30.5 | 28.2 | 35.4 | 45.1 | 51.9 |
growth-% | -4.6 % | 20.0 % | 13.4 % | -14.3 % | -7.5 % | 25.5 % | 27.4 % | 15.0 % |
EBITDA | 4.3 | 5.0 | 2.0 | 2.5 | 2.8 | 3.9 | 6.8 | 8.6 |
EBIT (adj.) | 2.4 | 2.6 | -1.1 | -1.0 | -0.8 | 0.3 | 3.2 | 4.7 |
EBIT | 2.1 | 2.1 | -1.6 | -1.5 | -1.3 | -0.2 | 2.7 | 4.2 |
Profit before taxes | 1.8 | 1.7 | -1.8 | -1.9 | -1.7 | -0.5 | 2.4 | 3.9 |
Net income | 1.4 | 1.1 | -2.0 | -2.0 | -1.7 | -0.5 | 1.9 | 3.0 |
EPS (adj.) | 0.20 | 0.18 | -0.16 | -0.16 | -0.14 | 0.00 | 0.27 | 0.39 |
growth-% | 72.1 % | -12.0 % | -194.0 % | 8,329.7 % | 48.5 % | |||
Dividend | 0.11 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.10 |
Dividend ratio | 69.1 % | 50.4 % | 23.9 % | 29.6 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 16.3 % | 15.9 % | 5.7 % | 8.2 % | 9.9 % | 11.0 % | 15.0 % | 16.5 % |
EBIT-% (adj.) | 9.3 % | 8.3 % | -3.0 % | -3.3 % | -2.9 % | 0.9 % | 7.2 % | 9.0 % |
EBIT-% | 8.1 % | 6.7 % | -4.4 % | -5.0 % | -4.6 % | -0.5 % | 6.1 % | 8.0 % |
ROE | 20.2 % | 6.9 % | -8.9 % | -10.0 % | -9.7 % | -2.8 % | 10.7 % | 15.3 % |
ROI | 13.2 % | 8.9 % | -5.4 % | -5.9 % | -5.5 % | -0.7 % | 11.7 % | 16.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.58 | 3.04 | 1.73 | 1.85 | 1.85 | 1.85 | 1.85 | |
Shares | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
Market cap | 58.4 | 26.9 | 15.3 | 16.4 | 16.4 | 16.4 | 16.4 | |
Enterprise value | 54.9 | 28.1 | 18.5 | 19.6 | 19.7 | 18.7 | 16.9 | |
EV/S | - | 1.8 | 0.8 | 0.6 | 0.7 | 0.6 | 0.4 | 0.3 |
EV/EBITDA | - | 11.0 | 14.0 | 7.4 | 7.0 | 5.1 | 2.8 | 2.0 |
EV/EBIT (adj.) | - | 21.1 | - | - | - | 58.8 | 5.8 | 3.6 |
EV/EBIT | - | 26.2 | - | - | - | - | 6.8 | 4.0 |
P/E (adj.) | - | 37.5 | - | - | - | 587.7 | 7.0 | 4.7 |
P/E | - | 55.3 | - | - | - | - | 8.9 | 5.5 |
P/B | - | 2.5 | 1.3 | 0.8 | 1.0 | 1.0 | 0.9 | 0.8 |
P/S | - | 1.9 | 0.8 | 0.5 | 0.6 | 0.5 | 0.4 | 0.3 |
Dividend yield | 0.9 % | 2.7 % | 5.4 % | |||||
Equity ratio | 36.2 % | 62.7 % | 57.9 % | 62.2 % | 58.0 % | 55.9 % | 56.8 % | 58.7 % |
Gearing ratio | 110.2 % | -14.6 % | 5.7 % | 17.3 % | 18.8 % | 20.0 % | 12.3 % | 2.2 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 13.5 | 17.0 | 30.5 | 10.8 | 17.4 | ||||
EBITDA | 0.7 | 1.8 | 2.5 | 0.7 | 2.0 | ||||
EBIT | -1.2 | -0.3 | -1.5 | -1.3 | -0.0 | ||||
Profit before taxes | -1.4 | -0.5 | -1.9 | -1.5 | -0.2 | ||||
Net income | -1.5 | -0.5 | -2.0 | -1.5 | -0.2 |
ShowingAll content types
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