Etteplan
9.10 EUR
-2.36 %
4,939 following
ETTE
NASDAQ Helsinki
Industrial Goods & Services
Industrials
Overview
Financials & Estimates
Investor consensus
Valuation
Income statement
Quarterly estimates
Valuation
P/E (adj.)
Median 2020-2024
EV/S
Median 2020-2024
EV/EBIT (adj.)
Median 2020-2024
Dividend yield
Median 2020-2024
P/B
Median 2020-2024
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 7.94 | 10.15 | 12.95 | 16.90 | 14.60 | 13.80 | 10.00 | 9.10 | 9.10 | 9.10 | 9.10 |
| Shares | 25.0 | 25.0 | 24.9 | 25.1 | 25.0 | 25.1 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 |
| Market cap | 198.2 | 253.4 | 322.3 | 423.9 | 365.6 | 346.4 | 252.5 | 229.8 | 229.8 | 229.8 | 229.8 |
| Enterprise value | 218.3 | 293.8 | 362.8 | 472.0 | 436.6 | 409.5 | 323.1 | 298.7 | 285.3 | 270.3 | 254.7 |
| EV/S | 0.9 | 1.1 | 1.4 | 1.6 | 1.2 | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 |
| EV/EBITDA | 8.4 | 7.8 | 9.0 | 10.8 | 9.0 | 9.2 | 8.8 | 8.1 | 6.8 | 5.7 | 5.0 |
| EV/EBIT (adj.) | 9.5 | 11.8 | 13.4 | 15.3 | 12.5 | 12.6 | 11.8 | 11.0 | 9.5 | 7.9 | 6.8 |
| EV/EBIT | 10.8 | 12.9 | 16.2 | 18.3 | 15.3 | 16.0 | 17.6 | 16.3 | 12.1 | 9.2 | 7.7 |
| P/E (adj.) | 11.4 | 13.3 | 15.5 | 17.6 | 13.3 | 15.5 | 14.4 | 12.8 | 11.4 | 9.5 | 8.4 |
| P/E | 13.0 | 14.6 | 18.9 | 21.1 | 20.0 | 20.8 | 24.3 | 21.3 | 15.2 | 11.5 | 9.7 |
| P/B | 2.9 | 3.3 | 3.7 | 4.3 | 3.4 | 3.0 | 2.1 | 1.9 | 1.7 | 1.6 | 1.4 |
| P/S | 0.8 | 1.0 | 1.2 | 1.4 | 1.0 | 1.0 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 |
| Dividend yield | 3.8 % | 3.5 % | 2.6 % | 2.4 % | 2.5 % | 2.2 % | 2.2 % | 2.3 % | 3.3 % | 4.4 % | 6.2 % |
| Equity ratio | 42.9 % | 38.9 % | 40.5 % | 39.7 % | 38.2 % | 40.9 % | 40.5 % | 41.7 % | 45.1 % | 49.1 % | 53.4 % |
| Gearing ratio | 29.8 % | 52.6 % | 46.6 % | 48.6 % | 66.8 % | 55.3 % | 60.0 % | 56.0 % | 41.8 % | 27.9 % | 15.7 % |