GOFORE
NASDAQ Helsinki
IT Services
Technology
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Gofore
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64.1 | 78.0 | 104.5 | 149.9 | 189.2 | 186.2 | 191.4 | 233.8 | 243.2 | 254.4 | 266.4 |
| growth-% | 21.7 % | 34.1 % | 43.5 % | 26.2 % | -1.6 % | 2.8 % | 22.2 % | 4.0 % | 4.6 % | 4.7 % | |
| EBITDA | 9.2 | 12.3 | 17.1 | 22.7 | 30.4 | 28.5 | 20.3 | 24.3 | 28.8 | 32.0 | 35.4 |
| EBIT (adj.) | 7.7 | 10.8 | 14.6 | 22.0 | 26.7 | 23.9 | 16.8 | 19.2 | 23.3 | 26.5 | 29.8 |
| EBIT | 6.6 | 8.8 | 12.2 | 16.6 | 23.0 | 20.8 | 11.7 | 13.1 | 17.5 | 20.7 | 25.3 |
| Profit before taxes | 6.5 | 8.6 | 11.3 | 15.9 | 22.9 | 21.3 | 11.5 | 10.8 | 15.6 | 19.3 | 24.5 |
| Net income | 5.1 | 6.9 | 9.0 | 12.0 | 17.9 | 16.3 | 9.2 | 6.4 | 10.3 | 12.8 | 17.0 |
| EPS (adj.) | 0.44 | 0.64 | 0.79 | 1.12 | 1.37 | 1.24 | 0.88 | 0.75 | 0.99 | 1.14 | 1.32 |
| growth-% | 43.9 % | 24.8 % | 40.6 % | 23.2 % | -9.9 % | -29.2 % | -14.0 % | 31.1 % | 15.7 % | 15.6 % | |
| Dividend | 0.20 | 0.24 | 0.28 | 0.34 | 0.47 | 0.48 | 0.49 | 0.51 | 0.53 | 0.55 | 0.47 |
| Dividend ratio | 55.0 % | 48.8 % | 47.1 % | 44.1 % | 41.1 % | 46.2 % | 86.1 % | 129.3 % | 83.9 % | 69.8 % | 45.0 % |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 14.4 % | 15.8 % | 16.3 % | 15.2 % | 16.1 % | 15.3 % | 10.6 % | 10.4 % | 11.9 % | 12.6 % | 13.3 % |
| EBIT-% (adj.) | 12.1 % | 13.8 % | 14.0 % | 14.7 % | 14.1 % | 12.8 % | 8.8 % | 8.2 % | 9.6 % | 10.4 % | 11.2 % |
| EBIT-% | 10.3 % | 11.2 % | 11.7 % | 11.1 % | 12.2 % | 11.2 % | 6.1 % | 5.6 % | 7.2 % | 8.1 % | 9.5 % |
| ROE | 20.2 % | 18.4 % | 17.0 % | 20.8 % | 16.5 % | 8.6 % | 5.8 % | 9.1 % | 11.0 % | 13.9 % | |
| ROI | 19.2 % | 19.0 % | 18.8 % | 20.8 % | 16.7 % | 8.2 % | 8.1 % | 11.2 % | 13.9 % | 17.1 % |