Innofactor
1.305 EUR -0.76%6,233 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 (24e)
9.63
EV/EBIT (adj.) (24e)
7.59
EV/S (24e)
0.61
Dividend yield-% (24e)
6.13 %
Target price
1.55 EUR
Recommendation
Accumulate
Updated
23.4.2024
NASDAQ Helsinki
IFA1V
Daily low / high price
1.29 / 1.32
EUR
Market cap
47.43M EUR
Turnover
11.59K EUR
Volume
8.9K
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
2024-07-18
Interim report
2024-10-22
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ensio Sami | 21.8 % | 21.8 % |
Ilmarinen Mutual Pension Insurance Company | 5.0 % | 5.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Vesa Syrjäkari | 2023-05-26 | 63,734EUR |
Vesa Syrjäkari | 2023-05-25 | 8,334EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 66.2 | 66.4 | 71.1 | 80.3 | 82.8 | 86.9 | 90.4 | 93.2 |
growth-% | 3.1 % | 0.3 % | 7.2 % | 12.8 % | 3.2 % | 4.9 % | 4.1 % | 3.1 % |
EBITDA | 7.2 | 10.1 | 7.8 | 9.1 | 9.7 | 10.5 | 10.9 | 11.3 |
EBIT (adj.) | 4.5 | 4.4 | 5.0 | 6.0 | 6.7 | 7.7 | 8.0 | 8.2 |
EBIT | 2.5 | 6.5 | 4.8 | 5.8 | 6.7 | 7.5 | 7.8 | 8.2 |
Profit before taxes | 2.1 | 5.7 | 4.2 | 5.2 | 6.1 | 7.2 | 7.8 | 8.3 |
Net income | 1.8 | 4.5 | 3.3 | 3.4 | 4.8 | 5.8 | 6.2 | 6.6 |
EPS (adj.) | 0.10 | 0.07 | 0.10 | 0.10 | 0.14 | 0.17 | 0.18 | 0.18 |
growth-% | 51.2 % | -35.1 % | 49.8 % | 3.0 % | 34.7 % | 22.1 % | 7.7 % | 3.1 % |
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 % | 59.0 % | 55.9 % | 57.5 % | 54.4 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.8 % | 15.2 % | 11.0 % | 11.3 % | 11.7 % | 12.0 % | 12.1 % | 12.1 % |
EBIT-% (adj.) | 6.8 % | 6.6 % | 7.1 % | 7.5 % | 8.0 % | 8.8 % | 8.9 % | 8.8 % |
EBIT-% | 3.8 % | 9.8 % | 6.7 % | 7.3 % | 8.0 % | 8.6 % | 8.7 % | 8.8 % |
ROE | 7.7 % | 18.4 % | 13.2 % | 13.7 % | 18.2 % | 19.7 % | 19.3 % | 18.7 % |
ROI | 6.9 % | 17.7 % | 12.8 % | 15.8 % | 19.0 % | 22.0 % | 23.5 % | 23.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.28 | 1.52 | 1.05 | 1.23 | 1.31 | 1.31 | 1.31 | 1.31 |
Shares | 37.4 | 36.6 | 36.2 | 35.7 | 35.7 | 35.7 | 35.7 | 35.7 |
Market cap | 47.7 | 55.5 | 38.1 | 43.8 | 46.6 | 46.6 | 46.6 | 46.6 |
Enterprise value | 60.0 | 63.3 | 50.5 | 53.0 | 50.4 | 47.0 | 42.4 | 39.5 |
EV/S | 0.9 | 1.0 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | 8.4 | 6.3 | 6.5 | 5.8 | 5.2 | 4.5 | 3.9 | 3.5 |
EV/EBIT (adj.) | 13.3 | 14.4 | 10.0 | 8.8 | 7.6 | 6.1 | 5.3 | 4.8 |
EV/EBIT | 24.0 | 9.7 | 10.6 | 9.1 | 7.6 | 6.3 | 5.4 | 4.8 |
P/E (adj.) | 12.7 | 23.2 | 10.8 | 12.2 | 9.6 | 7.9 | 7.3 | 7.1 |
P/E | 27.1 | 12.3 | 11.5 | 12.7 | 9.6 | 8.1 | 7.5 | 7.1 |
P/B | 2.0 | 2.2 | 1.5 | 1.7 | 1.7 | 1.5 | 1.4 | 1.3 |
P/S | 0.7 | 0.8 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 |
Dividend yield | 3.1 % | 5.3 % | 5.7 % | 5.7 % | 6.1 % | 6.9 % | 7.7 % | 7.7 % |
Equity ratio | 41.4 % | 49.9 % | 44.4 % | 46.8 % | 50.6 % | 57.6 % | 61.8 % | 63.1 % |
Gearing ratio | 52.6 % | 30.8 % | 50.0 % | 36.1 % | 13.7 % | 1.0 % | -12.7 % | -19.6 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 20.1 | 18.0 | 21.9 | 80.3 | 21.2 | 20.4 | 18.6 | 22.6 | 82.8 |
EBITDA | 1.8 | 2.0 | 2.9 | 9.1 | 2.6 | 1.8 | 2.2 | 3.1 | 9.7 |
EBIT | 1.0 | 1.2 | 1.9 | 5.8 | 1.8 | 1.1 | 1.4 | 2.3 | 6.7 |
Profit before taxes | 0.8 | 1.4 | 1.6 | 5.2 | 1.7 | 0.9 | 1.3 | 2.1 | 6.1 |
Net income | 0.5 | 1.1 | 0.9 | 3.4 | 1.3 | 0.7 | 1.0 | 1.7 | 4.8 |
ShowingAll content types
Innofactor Plc: Managers’ Transactions – Sami Ensio
Innofactor Plc: Managers’ Transactions – Heikki Nikku
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