Evli
19 EUR 0%Evli conducts banking operations. The financial group offers a range of traditional financial services related to asset management and loan financing. The customers consist of both private savers, as well as larger corporate customers, with the largest operations in asset management. In addition to the main operations, various ancillary services within fund operations are also offered.
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Oy Prandium Ab | 18.0 % | 25.6 % |
Oy Scripo Ab | 18.0 % | 25.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Antti Kuljukka | 29.05.2024 | 30,342EUR |
Kim Pessala | 25.04.2024 | 5,125EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 79.7 | 115.6 | 96.1 | 108.7 | 126.1 | 112.0 | 117.1 | 121.9 |
growth-% | 5.1 % | 44.9 % | -16.8 % | 13.1 % | 16.0 % | -11.2 % | 4.5 % | 4.1 % |
EBITDA | 34.8 | 57.8 | 35.7 | 45.7 | 64.6 | 52.6 | 55.6 | 58.4 |
EBIT (adj.) | 29.1 | 53.0 | 30.6 | 40.2 | 45.9 | 46.7 | 49.7 | 52.5 |
EBIT | 29.1 | 53.0 | 30.6 | 40.2 | 59.7 | 46.7 | 49.7 | 52.5 |
Profit before taxes | 29.5 | 53.5 | 30.9 | 40.2 | 59.7 | 46.7 | 49.7 | 52.5 |
Net income | 21.3 | 36.1 | 20.8 | 28.7 | 47.1 | 34.2 | 36.5 | 38.5 |
EPS (adj.) | 0.89 | 1.50 | 0.85 | 1.09 | 1.25 | 1.27 | 1.35 | 1.41 |
growth-% | 23.3 % | 69.3 % | -43.3 % | 27.6 % | 15.1 % | 1.9 % | 5.8 % | 4.8 % |
Dividend | 0.73 | 1.06 | 1.15 | 1.16 | 1.45 | 1.51 | 1.58 | 1.34 |
Dividend ratio | 82.5 % | 70.8 % | 145.1 % | 106.9 % | 82.0 % | 118.6 % | 117.3 % | 95.0 % |
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-% | 43.6 % | 50.1 % | 37.1 % | 42.0 % | 51.2 % | 47.0 % | 47.5 % | 47.9 % |
EBIT-% (adj.) | 36.5 % | 45.9 % | 31.8 % | 37.0 % | 36.4 % | 41.7 % | 42.5 % | 43.0 % |
EBIT-% | 36.5 % | 45.9 % | 31.8 % | 37.0 % | 47.4 % | 41.7 % | 42.5 % | 43.0 % |
ROE | 24.8 % | 38.3 % | 17.7 % | 21.2 % | 33.4 % | 23.2 % | 25.5 % | 27.8 % |
ROI | 4.4 % | 13.2 % | 13.7 % | 16.2 % | 25.3 % | 22.7 % | 26.3 % | 27.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 15.15 | 19.70 | 19.00 | 19.00 | 19.00 | 19.00 | ||
Shares | 24.1 | 24.1 | 26.3 | 26.5 | 26.7 | 26.9 | 27.1 | 27.3 |
Market cap | 398.1 | 521.8 | 507.0 | 510.8 | 514.6 | 518.4 | ||
Enterprise value | 383.8 | 500.2 | 503.4 | 508.0 | 515.9 | 524.0 | ||
EV/S | - | - | 4.0 | 4.6 | 4.0 | 4.5 | 4.4 | 4.3 |
EV/EBITDA | - | - | 10.7 | 10.9 | 7.8 | 9.7 | 9.3 | 9.0 |
EV/EBIT (adj.) | - | - | 12.5 | 12.4 | 11.0 | 10.9 | 10.4 | 10.0 |
EV/EBIT | - | - | 12.5 | 12.4 | 8.4 | 10.9 | 10.4 | 10.0 |
P/E (adj.) | - | - | 17.8 | 18.2 | 15.2 | 14.9 | 14.1 | 13.5 |
P/E | - | - | 17.8 | 18.2 | 10.8 | 14.9 | 14.1 | 13.5 |
P/B | - | - | 2.9 | 3.9 | 3.4 | 3.5 | 3.7 | 3.8 |
P/S | - | - | 4.1 | 4.8 | 4.0 | 4.6 | 4.4 | 4.3 |
Dividend yield | 7.6 % | 5.9 % | 7.6 % | 7.9 % | 8.3 % | 7.1 % | ||
Equity ratio | 12.3 % | 27.7 % | 39.1 % | 39.8 % | 46.7 % | 51.8 % | 49.6 % | 47.5 % |
Gearing ratio | 9.5 % | 50.8 % | -6.0 % | -11.6 % | -18.8 % | -18.8 % | -16.5 % | -13.9 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 25.9 | 30.7 | 108.7 | 42.9 | 29.3 | 24.3 | 29.6 | 126.1 | |
EBITDA | 11.4 | 12.9 | 45.7 | 26.1 | 13.1 | 11.8 | 13.6 | 64.6 | |
EBIT | 10.2 | 10.9 | 40.2 | 25.0 | 12.1 | 10.4 | 12.2 | 59.7 | |
Profit before taxes | 10.2 | 10.9 | 40.2 | 25.0 | 12.1 | 10.4 | 12.2 | 59.7 | |
Net income | 7.8 | 7.0 | 28.7 | 21.6 | 8.6 | 8.0 | 9.0 | 47.1 |
Login required
This content is only available for logged in users
INVITATION: Evli Plc to publish Half Year Financial Report on July 15, 2024
Expert: Central banks let the genie out of the bottle in 2009 – and now they are unable to get it back in
Join Inderes community
Don't miss out - create an account and get all the possible benefits