Evli
19.75 EUR +1.54%6,549 investors are following this company
Evli conducts banking operations. The financial group offers a range of traditional financial services related to asset management and loan financing. The customers consist of both private savers, as well as larger corporate customers, with the largest operations in asset management. In addition to the main operations, various ancillary services within fund operations are also offered.
P/E (24e)
15.53
EV/EBIT (adj.) (24e)
11.39
P/B (24e)
3.51
Dividend yield-% (24e)
7.41 %
Target price
22.00 EUR
Recommendation
Accumulate
Updated
22.4.2024
NASDAQ Helsinki
EVLI
Daily low / high price
19.45 / 19.95
EUR
Market cap
523.08M EUR
Turnover
30.68K EUR
Volume
1.6K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Sauli Vilén
Business lead research, analyst
Kasper Mellas
Analyst
Financial calendar
Interim report
2024-07-15
Interim report
2024-10-25
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oy Prandium Ab | 18.0 % | 25.6 % |
Oy Scripo Ab | 18.0 % | 25.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kim Pessala | 2024-04-25 | 5,125EUR |
Kim Pessala | 2024-04-25 | 3,895EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 79.7 | 115.6 | 96.1 | 108.7 | 122.8 | 112.3 | 117.0 | 121.6 |
growth-% | 5.1 % | 44.9 % | -16.8 % | 13.1 % | 13.0 % | -8.5 % | 4.1 % | 3.9 % |
EBITDA | 34.8 | 57.8 | 35.7 | 45.7 | 65.0 | 55.4 | 57.6 | 59.9 |
EBIT (adj.) | 29.1 | 53.0 | 30.6 | 40.2 | 45.9 | 49.7 | 51.9 | 54.0 |
EBIT | 29.1 | 53.0 | 30.6 | 40.2 | 59.7 | 49.7 | 51.9 | 54.0 |
Profit before taxes | 29.5 | 53.5 | 30.9 | 40.2 | 59.7 | 49.7 | 51.9 | 54.0 |
Net income | 21.3 | 36.1 | 20.8 | 28.7 | 47.7 | 37.1 | 38.7 | 40.3 |
EPS (adj.) | 0.89 | 1.50 | 0.85 | 1.09 | 1.27 | 1.38 | 1.43 | 1.48 |
growth-% | 23.3 % | 69.3 % | -43.3 % | 27.6 % | 17.2 % | 8.4 % | 3.6 % | 3.4 % |
Dividend | 0.73 | 1.06 | 1.15 | 1.16 | 1.46 | 1.61 | 1.66 | 1.40 |
Dividend ratio | 82.5 % | 70.8 % | 145.1 % | 106.9 % | 81.8 % | 116.8 % | 116.0 % | 95.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 43.6 % | 50.1 % | 37.1 % | 42.0 % | 52.9 % | 49.3 % | 49.2 % | 49.3 % |
EBIT-% (adj.) | 36.5 % | 45.9 % | 31.8 % | 37.0 % | 37.4 % | 44.2 % | 44.3 % | 44.5 % |
EBIT-% | 36.5 % | 45.9 % | 31.8 % | 37.0 % | 48.6 % | 44.2 % | 44.3 % | 44.5 % |
ROE | 24.8 % | 38.3 % | 17.7 % | 21.2 % | 33.7 % | 24.9 % | 26.5 % | 28.5 % |
ROI | 4.4 % | 13.2 % | 13.7 % | 16.2 % | 25.4 % | 24.3 % | 27.5 % | 28.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 15.15 | 19.70 | 19.75 | 19.75 | 19.75 | 19.75 | ||
Shares | 24.1 | 24.1 | 26.3 | 26.5 | 26.7 | 26.9 | 27.1 | 27.3 |
Market cap | 398.1 | 521.8 | 527.0 | 531.0 | 534.9 | 538.9 | ||
Enterprise value | 383.8 | 500.2 | 522.7 | 524.8 | 533.5 | 542.1 | ||
EV/S | - | - | 4.0 | 4.6 | 4.3 | 4.7 | 4.6 | 4.5 |
EV/EBITDA | - | - | 10.7 | 10.9 | 8.0 | 9.5 | 9.3 | 9.0 |
EV/EBIT (adj.) | - | - | 12.5 | 12.4 | 11.4 | 10.6 | 10.3 | 10.0 |
EV/EBIT | - | - | 12.5 | 12.4 | 8.8 | 10.6 | 10.3 | 10.0 |
P/E (adj.) | - | - | 17.8 | 18.2 | 15.5 | 14.3 | 13.8 | 13.4 |
P/E | - | - | 17.8 | 18.2 | 11.0 | 14.3 | 13.8 | 13.4 |
P/B | - | - | 2.9 | 3.9 | 3.5 | 3.6 | 3.7 | 3.9 |
P/S | - | - | 4.1 | 4.8 | 4.3 | 4.7 | 4.6 | 4.4 |
Dividend yield | 7.6 % | 5.9 % | 7.4 % | 8.2 % | 8.4 % | 7.1 % | ||
Equity ratio | 12.3 % | 27.7 % | 39.1 % | 39.8 % | 47.4 % | 52.9 % | 50.6 % | 48.3 % |
Gearing ratio | 9.5 % | 50.8 % | -6.0 % | -11.6 % | -19.2 % | -20.6 % | -18.1 % | -15.3 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 26.4 | 25.9 | 30.7 | 108.7 | 42.9 | 25.5 | 24.6 | 29.9 | 122.8 |
EBITDA | 10.8 | 11.4 | 12.9 | 45.7 | 26.1 | 12.4 | 12.6 | 13.9 | 65.0 |
EBIT | 9.8 | 10.2 | 10.9 | 40.2 | 25.0 | 11.0 | 11.2 | 12.5 | 59.7 |
Profit before taxes | 9.8 | 10.2 | 10.9 | 40.2 | 25.0 | 11.0 | 11.2 | 12.5 | 59.7 |
Net income | 7.0 | 7.8 | 7.0 | 28.7 | 21.6 | 8.4 | 8.6 | 9.2 | 47.7 |
ShowingAll content types
Evli Plc: Managers' Transactions – Ingman
Evli Plc’s Interim Report 1–3/2024
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