Rush Factory
0.334 EUR +3.73%2,509 investors are following this company
Rush Factory operates in the event and entertainment industry. The company's services focus on events and mainly concern digital marketing and the design of major event concepts. The services are mainly used in the analysis of customer groups, as well as in the subsequent evaluation of each event. The largest operations are in the Nordic market.
P/E (24e)
-4.93
EV/EBIT (adj.) (24e)
32.49
P/B (24e)
-1.06
Dividend yield-% (24e)
-
Target price
0.30 EUR
Recommendation
Reduce
Updated
1.4.2024
First North Finland
RUSH
Daily low / high price
0.334 / 0.334
EUR
Market cap
788.51K EUR
Turnover
6.35 EUR
Volume
19
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Thomas Westerholm
Analyst
Financial calendar
Business review
2024-05-07
General meeting
2024-05-30
Interim report
2024-08-27
Business review
2024-10-29
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Niemelän Markka & Ropo OY | 18.4 % | 18.4 % |
SEB | 17.7 % | 17.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Markus Niemelä | 2023-10-02 | 8,200EUR |
Markus Niemelä | 2023-04-28 | 2,391EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 0.2 | 4.2 | 2.9 | 3.2 | 2.9 | 3.8 | 6.1 | 6.3 |
growth-% | -96.3 % | 2,708.5 % | -30.7 % | 9.3 % | -8.7 % | 30.8 % | 59.0 % | 3.0 % |
EBITDA | -1.4 | 0.6 | -1.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.6 |
EBIT (adj.) | -1.6 | 0.5 | -1.2 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 |
EBIT | -1.6 | 0.5 | -1.2 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 |
Profit before taxes | -1.6 | 0.5 | -1.3 | -0.1 | -0.1 | 0.1 | 0.3 | 0.4 |
Net income | -1.6 | 0.5 | -1.3 | -0.1 | -0.2 | 0.0 | 0.2 | 0.3 |
EPS (adj.) | -0.67 | 0.19 | -0.57 | -0.03 | -0.07 | 0.02 | 0.08 | 0.13 |
growth-% | -662.9 % | -393.3 % | 292.5 % | 60.7 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
Dividend ratio | 15.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -953.0 % | 13.9 % | -38.5 % | 3.8 % | 5.7 % | 6.6 % | 7.0 % | 9.5 % |
EBIT-% (adj.) | -1,042.4 % | 10.7 % | -42.2 % | 0.0 % | 2.3 % | 5.3 % | 5.9 % | 8.0 % |
EBIT-% | -1,042.4 % | 10.7 % | -42.2 % | 0.0 % | 2.3 % | 5.3 % | 5.9 % | 8.0 % |
ROE | -189.5 % | 105.8 % | -792.8 % | 13.7 % | 24.1 % | -6.9 % | -32.8 % | -92.0 % |
ROI | -187.9 % | 93.8 % | -201.0 % | 0.5 % | 16.2 % | 41.0 % | 249.8 % | 148.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.26 | 2.41 | 1.04 | 0.55 | 0.33 | 0.33 | 0.33 | 0.33 |
Shares | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
Market cap | 5.3 | 5.7 | 2.5 | 1.3 | 0.8 | 0.8 | 0.8 | 0.8 |
Enterprise value | 4.9 | 5.7 | 3.2 | 2.0 | 2.2 | 1.7 | 1.1 | 1.5 |
EV/S | 32.7 | 1.3 | 1.1 | 0.6 | 0.7 | 0.5 | 0.2 | 0.2 |
EV/EBITDA | - | 9.7 | - | 16.6 | 13.0 | 6.9 | 2.5 | 2.5 |
EV/EBIT (adj.) | - | 12.6 | - | 1,646.9 | 32.5 | 8.5 | 2.9 | 3.0 |
EV/EBIT | - | 12.6 | - | 1,646.9 | 32.5 | 8.5 | 2.9 | 3.0 |
P/E (adj.) | - | 12.5 | - | - | - | 15.8 | 4.0 | 2.5 |
P/E | - | 12.5 | - | - | - | 15.8 | 4.0 | 2.5 |
P/B | 101.6 | 7.0 | - | - | - | - | - | - |
P/S | 35.2 | 1.3 | 0.8 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 |
Dividend yield | 6.0 % | |||||||
Equity ratio | 14.1 % | 49.0 % | -28.6 % | -49.9 % | -85.6 % | -70.3 % | -53.6 % | -11.5 % |
Gearing ratio | -729.3 % | 5.6 % | -162.2 % | -123.2 % | -184.9 % | -137.1 % | -54.1 % | -390.7 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2.1 | 1.1 | 3.2 | 1.6 | 1.3 | ||||
EBITDA | 0.2 | -0.0 | 0.1 | 0.1 | 0.0 | ||||
EBIT | 0.1 | -0.1 | 0.0 | 0.1 | -0.0 | ||||
Profit before taxes | 0.1 | -0.2 | -0.1 | -0.0 | -0.1 | ||||
Net income | 0.1 | -0.2 | -0.1 | -0.0 | -0.1 |