United Bankers
19.32 EUR
+0.63 %
4,487 following
Corporate customer
UNITED
NASDAQ Helsinki
Financial Services
Financials
Overview
Financials & Estimates
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for United Bankers
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.5 | 34.4 | 43.8 | 48.6 | 52.1 | 62.1 | 57.2 | 61.4 | 67.1 | 74.4 | 80.8 |
| growth-% | 5.7 % | 27.5 % | 10.9 % | 7.4 % | 19.2 % | -8.0 % | 7.5 % | 9.2 % | 11.0 % | 8.6 % | |
| EBITDA | 7.7 | 10.1 | 15.9 | 18.4 | 19.2 | 26.1 | 19.6 | 20.7 | 23.7 | 28.8 | 32.2 |
| EBIT (adj.) | 6.7 | 8.6 | 14.4 | 16.5 | 17.0 | 23.4 | 16.6 | 17.7 | 20.9 | 25.8 | 29.6 |
| EBIT | 5.9 | 8.4 | 14.3 | 16.5 | 17.0 | 23.4 | 16.6 | 17.7 | 20.9 | 25.8 | 29.6 |
| Profit before taxes | 5.9 | 8.4 | 14.3 | 16.5 | 17.0 | 23.4 | 16.6 | 17.7 | 20.9 | 25.8 | 29.6 |
| Net income | 4.4 | 6.2 | 10.3 | 12.5 | 13.3 | 18.0 | 12.9 | 13.1 | 16.1 | 20.1 | 23.1 |
| EPS (adj.) | 0.50 | 0.62 | 1.01 | 1.18 | 1.23 | 1.65 | 1.18 | 1.19 | 1.45 | 1.79 | 2.03 |
| growth-% | 23.6 % | 62.2 % | 17.4 % | 4.4 % | 33.8 % | -28.4 % | 0.8 % | 21.4 % | 23.5 % | 13.8 % | |
| Dividend | 0.43 | 0.51 | 0.80 | 0.90 | 1.00 | 1.10 | 1.16 | 1.20 | 1.30 | 1.45 | 1.73 |
| Dividend ratio | 101.2 % | 85.4 % | 80.3 % | 76.4 % | 81.1 % | 66.7 % | 98.1 % | 100.8 % | 89.9 % | 81.2 % | 85.0 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 23.6 % | 29.3 % | 36.3 % | 37.9 % | 36.8 % | 42.0 % | 34.4 % | 33.6 % | 35.4 % | 38.7 % | 39.8 % |
| EBIT-% (adj.) | 20.7 % | 25.0 % | 33.0 % | 34.0 % | 32.5 % | 37.6 % | 29.1 % | 28.7 % | 31.1 % | 34.7 % | 36.6 % |
| EBIT-% | 18.2 % | 24.3 % | 32.7 % | 34.0 % | 32.5 % | 37.6 % | 29.1 % | 28.7 % | 31.1 % | 34.7 % | 36.6 % |
| ROE | 16.4 % | 25.1 % | 27.5 % | 26.9 % | 32.1 % | 21.1 % | 21.3 % | 25.5 % | 29.8 % | 31.3 % | |
| ROI | 20.6 % | 32.8 % | 35.0 % | 34.1 % | 41.4 % | 27.0 % | 26.8 % | 30.1 % | 36.5 % | 38.5 % |