Springvest
4.92 EUR787 investors are following this company
Springvest is active in the financial industry. The company operates as a manager and organizer of public issues for previously unlisted growth companies. The company provides financing and opportunities to invest in unlisted shares. The business is mainly conducted in Finland. Springvest was founded in 2012 and has its headquarters in Helsinki.
P/E (24e)
70.08
EV/EBIT (adj.) (24e)
53.44
P/B (24e)
1.11
Dividend yield-% (24e)
2.03 %
Target price
5.50 EUR
Recommendation
Reduce
Updated
29.2.2024
First North Finland
SPRING
Daily low / high price
-
Market cap
27.41M EUR
Turnover
-
Volume
-
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Jouni Junkkila | 7.7 % | 7.7 % |
Toni Lahti | 7.1 % | 7.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Soudunsaari Aki | 2023-07-03 | 299,999EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3.3 | 4.0 | 3.8 | 3.8 | 4.4 | 4.5 | 4.6 | 4.7 |
growth-% | 17.2 % | 24.1 % | -5.9 % | -0.0 % | 16.1 % | 2.0 % | 2.0 % | 2.0 % |
EBITDA | 0.7 | 0.4 | 0.8 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 |
EBIT (adj.) | 0.7 | 0.8 | 0.7 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 |
EBIT | 0.7 | 0.4 | 0.7 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 |
Profit before taxes | 0.7 | 0.4 | 0.7 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 |
Net income | 0.6 | 0.3 | 0.6 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 |
EPS (adj.) | 0.10 | 0.12 | 0.11 | 0.06 | 0.07 | 0.11 | 0.12 | 0.12 |
growth-% | 121.6 % | 10.8 % | -7.6 % | -39.4 % | 8.0 % | 60.1 % | 7.8 % | -2.3 % |
Dividend | 0.11 | 2.30 | 0.10 | 0.15 | 0.10 | 0.11 | 0.11 | 0.11 |
Dividend ratio | 102.3 % | 4,282.9 % | 93.2 % | 230.8 % | 142.4 % | 97.9 % | 90.8 % | 93.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 22.8 % | 9.7 % | 20.3 % | 14.4 % | 11.6 % | 17.5 % | 18.5 % | 17.7 % |
EBIT-% (adj.) | 22.8 % | 19.8 % | 19.5 % | 14.1 % | 11.2 % | 17.5 % | 18.5 % | 17.7 % |
EBIT-% | 22.8 % | 9.2 % | 19.5 % | 14.1 % | 11.2 % | 17.5 % | 18.5 % | 17.7 % |
ROE | 4.5 % | 2.0 % | 3.8 % | 2.0 % | 1.7 % | 2.3 % | 2.1 % | 1.8 % |
ROI | 5.8 % | 2.6 % | 4.7 % | 2.9 % | 2.2 % | 2.9 % | 2.6 % | 2.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.14 | 3.89 | 4.22 | 4.92 | 4.92 | 4.92 | 4.92 | |
Shares | 5.5 | 5.5 | 5.5 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
Market cap | 44.8 | 21.4 | 23.5 | 27.4 | 27.4 | 27.4 | 27.4 | |
Enterprise value | 38.7 | 19.7 | 21.9 | 26.3 | 26.2 | 26.2 | 26.1 | |
EV/S | - | 9.6 | 5.2 | 5.8 | 6.0 | 5.8 | 5.7 | 5.6 |
EV/EBITDA | - | 99.0 | 25.6 | 40.0 | 51.3 | 33.3 | 30.9 | 31.5 |
EV/EBIT (adj.) | - | 48.4 | 26.7 | 40.8 | 53.4 | 33.3 | 30.9 | 31.5 |
EV/EBIT | - | 104.4 | 26.7 | 40.8 | 53.4 | 33.3 | 30.9 | 31.5 |
P/E (adj.) | - | 70.0 | 36.2 | 64.9 | 70.1 | 43.8 | 40.6 | 41.6 |
P/E | - | 151.4 | 36.2 | 64.9 | 70.1 | 43.8 | 40.6 | 41.6 |
P/B | - | 3.0 | 1.3 | 1.2 | 1.1 | 0.9 | 0.8 | 0.7 |
P/S | - | 11.1 | 5.6 | 6.2 | 6.2 | 6.1 | 6.0 | 5.9 |
Dividend yield | 28.3 % | 2.6 % | 3.6 % | 2.0 % | 2.2 % | 2.2 % | 2.2 % | |
Equity ratio | 79.2 % | 75.5 % | 80.8 % | 80.1 % | 82.6 % | 85.1 % | 87.0 % | 88.5 % |
Gearing ratio | -6.5 % | -40.5 % | -10.0 % | -8.2 % | -4.5 % | -4.0 % | -3.5 % | -3.2 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1.9 | 1.9 | 3.8 | 2.2 | 2.2 | ||||
EBITDA | 0.3 | 0.3 | 0.5 | 0.3 | 0.2 | ||||
EBIT | 0.3 | 0.2 | 0.5 | 0.3 | 0.2 | ||||
Profit before taxes | 0.3 | 0.2 | 0.5 | 0.3 | 0.2 | ||||
Net income | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 |