Innofactor
1.685 EUR +0.3%6,155 investors are following this company
Innofactor operates in the IT sector. The company is focused on offering services in digitization and cloud-based solutions. Examples of business areas include sales, marketing and communication, business intelligence, and CRM (Customer Relationship Management). The largest presence is found in the Nordic market and customers consist of small and medium-sized corporate customers. The head office is located in Espoo.
P/E (adj.) (24e)
16
EV/EBIT (adj.) (24e)
12.62
EV/S (24e)
0.81
Dividend yield-% (24e)
4.75 %
Target price
1.68 EUR
Recommendation
Reduce
Updated
22.7.2024
NASDAQ Helsinki
IFA1V
Daily low / high price
1.68 / 1.685
EUR
Market cap
61.24M EUR
Turnover
75.8K EUR
Volume
45K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Joni Grönqvist
Analyst
Latest videos
Financial calendar
Interim report
2024-10-22
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 66.2 | 66.4 | 71.1 | 80.3 | 81.8 | 84.6 | 88.1 | 90.8 |
growth-% | 3.1 % | 0.3 % | 7.2 % | 12.8 % | 1.9 % | 3.4 % | 4.1 % | 3.1 % |
EBITDA | 7.2 | 10.1 | 7.8 | 9.1 | 7.5 | 8.8 | 10.0 | 10.7 |
EBIT (adj.) | 4.5 | 4.4 | 5.0 | 6.0 | 5.2 | 5.8 | 6.9 | 7.6 |
EBIT | 2.5 | 6.5 | 4.8 | 5.8 | 4.5 | 5.8 | 6.9 | 7.6 |
Profit before taxes | 2.1 | 5.7 | 4.2 | 5.2 | 4.0 | 5.5 | 6.7 | 7.5 |
Net income | 1.8 | 4.5 | 3.3 | 3.4 | 3.0 | 4.4 | 5.3 | 6.0 |
EPS (adj.) | 0.10 | 0.07 | 0.10 | 0.10 | 0.11 | 0.12 | 0.15 | 0.17 |
growth-% | 51.2 % | -35.1 % | 49.8 % | 3.0 % | 4.6 % | 16.0 % | 21.7 % | 12.6 % |
Dividend | 0.04 | 0.08 | 0.06 | 0.07 | 0.08 | 0.09 | 0.10 | 0.10 |
Dividend ratio | 84.9 % | 65.1 % | 65.4 % | 72.8 % | 94.9 % | 73.7 % | 67.3 % | 59.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.8 % | 15.2 % | 11.0 % | 11.3 % | 9.2 % | 10.4 % | 11.3 % | 11.8 % |
EBIT-% (adj.) | 6.8 % | 6.6 % | 7.1 % | 7.5 % | 6.4 % | 6.9 % | 7.8 % | 8.4 % |
EBIT-% | 3.8 % | 9.8 % | 6.7 % | 7.3 % | 5.5 % | 6.9 % | 7.8 % | 8.4 % |
ROE | 7.7 % | 18.4 % | 13.2 % | 13.7 % | 11.7 % | 16.3 % | 18.6 % | 19.4 % |
ROI | 6.9 % | 17.7 % | 12.8 % | 15.8 % | 13.0 % | 17.3 % | 20.8 % | 22.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.28 | 1.52 | 1.05 | 1.23 | 1.69 | 1.69 | 1.69 | 1.69 |
Shares | 37.4 | 36.6 | 36.2 | 35.7 | 35.7 | 35.7 | 35.7 | 35.7 |
Market cap | 47.7 | 55.5 | 38.0 | 44.0 | 60.2 | 60.2 | 60.2 | 60.2 |
Enterprise value | 60.0 | 63.3 | 50.4 | 53.2 | 66.1 | 64.4 | 60.9 | 58.6 |
EV/S | 0.9 | 1.0 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.6 |
EV/EBITDA | 8.4 | 6.3 | 6.5 | 5.8 | 8.8 | 7.3 | 6.1 | 5.5 |
EV/EBIT (adj.) | 13.3 | 14.4 | 10.0 | 8.8 | 12.6 | 11.0 | 8.9 | 7.7 |
EV/EBIT | 24.0 | 9.7 | 10.6 | 9.1 | 14.7 | 11.0 | 8.9 | 7.7 |
P/E (adj.) | 12.7 | 23.2 | 10.7 | 12.2 | 16.0 | 13.8 | 11.3 | 10.1 |
P/E | 27.1 | 12.3 | 11.5 | 12.8 | 20.0 | 13.8 | 11.3 | 10.1 |
P/B | 2.0 | 2.2 | 1.5 | 1.7 | 2.3 | 2.2 | 2.0 | 1.9 |
P/S | 0.7 | 0.8 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 |
Dividend yield | 3.1 % | 5.3 % | 5.7 % | 5.7 % | 4.8 % | 5.3 % | 5.9 % | 5.9 % |
Equity ratio | 41.4 % | 49.9 % | 44.4 % | 46.8 % | 48.0 % | 52.0 % | 55.6 % | 57.2 % |
Gearing ratio | 52.6 % | 30.8 % | 50.0 % | 36.1 % | 22.6 % | 15.0 % | 2.3 % | -5.1 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 18.0 | 21.9 | 80.3 | 21.2 | 19.9 | 18.4 | 22.4 | 81.8 | |
EBITDA | 2.0 | 2.9 | 9.1 | 2.6 | 0.6 | 1.7 | 2.6 | 7.5 | |
EBIT | 1.2 | 1.9 | 5.8 | 1.8 | -0.1 | 0.9 | 1.9 | 4.5 | |
Profit before taxes | 1.4 | 1.6 | 5.2 | 1.7 | -0.3 | 0.8 | 1.7 | 4.0 | |
Net income | 1.1 | 0.9 | 3.4 | 1.3 | -0.2 | 0.6 | 1.4 | 3.0 |
ShowingAll content types
Onni Bidco Oy has received all necessary regulatory approvals for its voluntary recommended public cash tender offer for all the shares in Innofactor Plc
Innofactor Plc: Managers’ Transactions – Antti Rokala
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