eQ
10.05 EUR
-0.50 %
7,694 following
Corporate customer
EQV1V
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 eQ
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50.6 | 56.7 | 78.9 | 77.8 | 70.9 | 65.6 | 58.2 | 69.6 | 72.4 | 76.8 | 86.9 |
| growth-% | 11.9 % | 39.3 % | -1.4 % | -8.9 % | -7.3 % | -11.4 % | 19.6 % | 4.0 % | 6.1 % | 13.2 % | |
| EBITDA | 27.3 | 31.9 | 48.7 | 46.9 | 41.0 | 35.7 | 28.5 | 35.5 | 36.8 | 39.7 | 47.0 |
| EBIT (adj.) | 26.3 | 30.8 | 47.7 | 45.7 | 39.8 | 34.5 | 27.4 | 34.3 | 35.6 | 38.4 | 45.5 |
| EBIT | 26.3 | 30.8 | 47.7 | 45.7 | 39.8 | 34.5 | 27.4 | 34.3 | 35.6 | 38.4 | 45.5 |
| Profit before taxes | 26.3 | 30.8 | 47.7 | 45.7 | 39.8 | 34.5 | 27.4 | 34.3 | 35.6 | 38.4 | 45.5 |
| Net income | 21.0 | 24.6 | 38.1 | 36.3 | 31.6 | 27.4 | 21.6 | 27.1 | 28.9 | 31.1 | 37.0 |
| EPS (adj.) | 0.55 | 0.63 | 0.97 | 0.91 | 0.77 | 0.66 | 0.52 | 0.64 | 0.68 | 0.73 | 0.86 |
| growth-% | 15.4 % | 53.3 % | -6.3 % | -14.9 % | -14.6 % | -22.0 % | 24.5 % | 5.9 % | 7.0 % | 17.8 % | |
| Dividend | 0.62 | 0.70 | 1.00 | 1.00 | 0.80 | 0.66 | 0.52 | 0.64 | 0.70 | 0.76 | 0.86 |
| Dividend ratio | 112.9 % | 110.5 % | 104.1 % | 110.5 % | 103.2 % | 99.7 % | 100.7 % | 100.0 % | 102.9 % | 104.1 % | 100.0 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 53.9 % | 56.2 % | 61.7 % | 60.3 % | 57.9 % | 54.4 % | 49.0 % | 51.0 % | 50.9 % | 51.7 % | 54.1 % |
| EBIT-% (adj.) | 51.9 % | 54.3 % | 60.4 % | 58.8 % | 56.1 % | 52.6 % | 47.1 % | 49.3 % | 49.1 % | 49.9 % | 52.3 % |
| EBIT-% | 51.9 % | 54.3 % | 60.4 % | 58.8 % | 56.1 % | 52.6 % | 47.1 % | 49.3 % | 49.1 % | 49.9 % | 52.3 % |
| ROE | 37.1 % | 51.6 % | 44.9 % | 40.2 % | 36.8 % | 30.3 % | 37.8 % | 38.4 % | 40.5 % | 46.3 % | |
| ROI | 46.4 % | 64.6 % | 56.6 % | 50.6 % | 46.4 % | 38.5 % | 47.8 % | 47.2 % | 49.9 % | 57.0 % |