Tietoevry
18.91 EUR +0.75%Tietoevry is active in the IT sector. The company offers a range of software and cloud-based solutions, with the greatest specialist expertise in SaaS solutions. Expertise is found in business processes, application services, infrastructure solutions, and front-end solutions. Customers are found in a number of markets on a global level. The company was created in 2019 via a merger of Tieto and EVRY. The head office is located in Helsinki.
Latest research
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 10.9 % | 10.9 % |
Ilmarinen Mutual Pension Insurance | 1.7 % | 1.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Petter Söderström | 21.09.2023 | 9,747EUR |
Kimmo Alkio | 05.05.2021 | 346,156EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 2,786.4 | 2,823.3 | 2,928.1 | 2,851.4 | 2,893.8 | 2,977.1 | 3,077.1 | 3,196.7 |
growth-% | 60.7 % | 1.3 % | 3.7 % | -2.6 % | 1.5 % | 2.9 % | 3.4 % | 3.9 % |
EBITDA | 322.5 | 552.0 | 428.5 | 408.1 | 441.4 | 446.9 | 473.4 | 487.0 |
EBIT (adj.) | 355.1 | 367.7 | 379.0 | 358.7 | 364.2 | 383.6 | 410.6 | 425.9 |
EBIT | 146.7 | 382.0 | 266.3 | 255.7 | 286.6 | 293.9 | 319.4 | 333.0 |
Profit before taxes | 122.4 | 353.8 | 242.6 | 220.8 | 237.7 | 252.2 | 282.4 | 301.6 |
Net income | 94.5 | 291.6 | 188.4 | 172.2 | 186.3 | 199.2 | 223.1 | 238.3 |
EPS (adj.) | 2.19 | 2.20 | 2.35 | 2.14 | 2.09 | 2.28 | 2.49 | 2.63 |
growth-% | 9.1 % | 0.5 % | 6.9 % | -8.8 % | -2.4 % | 9.1 % | 9.3 % | 5.6 % |
Dividend | 1.32 | 1.40 | 1.45 | 1.47 | 1.50 | 1.55 | 1.60 | 1.65 |
Dividend ratio | 165.4 % | 56.9 % | 91.1 % | 101.1 % | 95.4 % | 92.1 % | 84.9 % | 82.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.6 % | 19.6 % | 14.6 % | 14.3 % | 15.3 % | 15.0 % | 15.4 % | 15.2 % |
EBIT-% (adj.) | 12.7 % | 13.0 % | 12.9 % | 12.6 % | 12.6 % | 12.9 % | 13.3 % | 13.3 % |
EBIT-% | 5.3 % | 13.5 % | 9.1 % | 9.0 % | 9.9 % | 9.9 % | 10.4 % | 10.4 % |
ROE | 5.7 % | 16.9 % | 10.6 % | 10.3 % | 11.7 % | 12.5 % | 13.7 % | 14.3 % |
ROI | 5.4 % | 13.7 % | 9.8 % | 9.4 % | 10.8 % | 11.6 % | 12.8 % | 13.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 26.86 | 27.48 | 26.52 | 21.54 | 18.91 | 18.91 | 18.91 | 18.91 |
Shares | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 |
Market cap | 3,180.9 | 3,254.3 | 3,140.3 | 2,550.6 | 2,239.2 | 2,239.2 | 2,239.2 | 2,239.2 |
Enterprise value | 4,097.2 | 3,900.1 | 3,850.6 | 3,494.1 | 3,118.0 | 3,033.0 | 2,928.3 | 2,844.7 |
EV/S | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 |
EV/EBITDA | 12.7 | 7.1 | 9.0 | 8.6 | 7.1 | 6.8 | 6.2 | 5.8 |
EV/EBIT (adj.) | 11.5 | 10.6 | 10.2 | 9.7 | 8.6 | 7.9 | 7.1 | 6.7 |
EV/EBIT | 27.9 | 10.2 | 14.5 | 13.7 | 10.9 | 10.3 | 9.2 | 8.5 |
P/E (adj.) | 12.3 | 12.5 | 11.3 | 10.1 | 9.0 | 8.3 | 7.6 | 7.2 |
P/E | 33.7 | 11.2 | 16.7 | 14.8 | 12.0 | 11.2 | 10.0 | 9.4 |
P/B | 2.0 | 1.8 | 1.8 | 1.6 | 1.4 | 1.4 | 1.4 | 1.3 |
P/S | 1.1 | 1.2 | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 |
Dividend yield | 4.9 % | 5.1 % | 5.5 % | 6.8 % | 7.9 % | 8.2 % | 8.5 % | 8.7 % |
Equity ratio | 45.1 % | 50.8 % | 50.7 % | 45.8 % | 47.8 % | 48.6 % | 49.9 % | 51.4 % |
Gearing ratio | 56.3 % | 35.5 % | 41.3 % | 58.5 % | 55.5 % | 49.4 % | 41.9 % | 35.7 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 695.1 | 659.7 | 752.2 | 2,851.4 | 733.9 | 706.3 | 672.9 | 780.7 | 2,893.8 |
EBITDA | 80.2 | 98.1 | 122.5 | 408.1 | 103.2 | 98.1 | 107.9 | 132.2 | 441.4 |
EBIT | 41.2 | 61.7 | 84.2 | 255.7 | 62.7 | 60.0 | 69.8 | 94.1 | 286.6 |
Profit before taxes | 34.7 | 53.3 | 70.6 | 220.8 | 50.5 | 48.0 | 57.5 | 81.7 | 237.7 |
Net income | 27.4 | 41.4 | 55.0 | 172.2 | 38.4 | 38.0 | 45.4 | 64.5 | 186.3 |
Login required
This content is only available for logged in users
Tietoevry appoints Cosimo De Carlo as Managing Director, Tietoevry Create
Spin-off setbacks, but the stock has overreacted
Join Inderes community
Don't miss out - create an account and get all the possible benefits