Gofore
21.7 EUR -2.25%Gofore operates in the IT sector. Specialization is held towards offering digital solutions and consulting in lead and process design, as well as cloud-based solutions. The main knowledge is found in the construction and development of software systems and associated project management. The company's customers are found among corporate customers and institutions. Gofore operates mainly in the European market.
Latest research
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kärki Timur Juhana | 10.1 % | 10.1 % |
Varjus Mika | 8.6 % | 8.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Ville Räsänen | 17.09.2024 | 316EUR |
Auli Packalén | 17.09.2024 | 533EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 78.0 | 104.5 | 149.9 | 189.2 | 186.9 | 193.2 | 211.5 | 234.4 |
growth-% | 21.7 % | 34.1 % | 43.5 % | 26.2 % | -1.2 % | 3.4 % | 9.5 % | 10.8 % |
EBITDA | 12.3 | 17.1 | 22.7 | 30.4 | 29.7 | 30.8 | 33.6 | 37.5 |
EBIT (adj.) | 10.8 | 14.6 | 22.0 | 26.7 | 25.8 | 26.8 | 29.4 | 33.3 |
EBIT | 8.8 | 12.2 | 16.6 | 23.0 | 21.7 | 22.7 | 25.3 | 29.2 |
Profit before taxes | 8.6 | 11.3 | 15.9 | 22.9 | 21.6 | 23.4 | 26.2 | 30.6 |
Net income | 6.9 | 9.1 | 12.2 | 18.3 | 16.6 | 18.2 | 20.5 | 24.2 |
EPS (adj.) | 0.64 | 0.80 | 1.13 | 1.40 | 1.32 | 1.42 | 1.57 | 1.81 |
growth-% | 39.3 % | 26.0 % | 41.3 % | 23.2 % | -5.5 % | 7.6 % | 10.5 % | 15.1 % |
Dividend | 0.24 | 0.28 | 0.34 | 0.47 | 0.50 | 0.58 | 0.66 | 0.74 |
Dividend ratio | 48.8 % | 46.5 % | 43.1 % | 40.3 % | 47.2 % | 50.0 % | 50.5 % | 47.9 % |
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-% | 15.8 % | 16.3 % | 15.2 % | 16.1 % | 15.9 % | 15.9 % | 15.9 % | 16.0 % |
EBIT-% (adj.) | 13.8 % | 14.0 % | 14.7 % | 14.1 % | 13.8 % | 13.9 % | 13.9 % | 14.2 % |
EBIT-% | 11.2 % | 11.7 % | 11.1 % | 12.2 % | 11.6 % | 11.8 % | 12.0 % | 12.5 % |
ROE | 20.2 % | 18.7 % | 17.4 % | 21.2 % | 17.0 % | 16.9 % | 17.3 % | 18.5 % |
ROI | 19.2 % | 19.0 % | 18.8 % | 20.8 % | 17.6 % | 19.0 % | 20.4 % | 21.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 17.15 | 22.60 | 22.35 | 22.40 | 21.70 | 21.70 | 21.70 | 21.70 |
Shares | 14.0 | 15.1 | 15.5 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 |
Market cap | 240.7 | 340.6 | 346.6 | 350.8 | 339.8 | 339.8 | 339.8 | 339.8 |
Enterprise value | 235.2 | 315.4 | 323.0 | 338.5 | 316.6 | 302.5 | 286.6 | 268.2 |
EV/S | 3.0 | 3.0 | 2.2 | 1.8 | 1.7 | 1.6 | 1.4 | 1.1 |
EV/EBITDA | 19.1 | 18.5 | 14.2 | 11.1 | 10.6 | 9.8 | 8.5 | 7.1 |
EV/EBIT (adj.) | 21.8 | 21.5 | 14.7 | 12.7 | 12.3 | 11.3 | 9.7 | 8.0 |
EV/EBIT | 26.9 | 25.9 | 19.4 | 14.7 | 14.6 | 13.3 | 11.3 | 9.2 |
P/E (adj.) | 27.0 | 28.2 | 19.7 | 16.0 | 16.5 | 15.3 | 13.8 | 12.0 |
P/E | 34.9 | 37.5 | 28.4 | 19.2 | 20.5 | 18.7 | 16.6 | 14.1 |
P/B | 6.7 | 5.6 | 4.4 | 3.8 | 3.3 | 3.0 | 2.7 | 2.5 |
P/S | 3.1 | 3.3 | 2.3 | 1.9 | 1.8 | 1.8 | 1.6 | 1.4 |
Dividend yield | 1.4 % | 1.2 % | 1.5 % | 2.1 % | 2.3 % | 2.7 % | 3.0 % | 3.4 % |
Equity ratio | 46.0 % | 60.2 % | 53.7 % | 56.0 % | 61.4 % | 67.5 % | 68.0 % | 68.5 % |
Gearing ratio | -15.4 % | -41.1 % | -29.5 % | -13.1 % | -22.6 % | -33.0 % | -42.7 % | -51.8 % |
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 | 47.6 | 40.8 | 51.7 | 189.2 | 49.2 | 48.0 | 39.1 | 50.6 | 186.9 |
EBITDA | 6.2 | 5.3 | 10.1 | 30.4 | 7.8 | 7.2 | 5.9 | 8.8 | 29.7 |
EBIT | 4.5 | 3.4 | 8.0 | 23.0 | 5.8 | 5.2 | 3.9 | 6.8 | 21.7 |
Profit before taxes | 4.4 | 3.3 | 8.2 | 22.9 | 5.7 | 5.2 | 3.9 | 6.7 | 21.6 |
Net income | 3.4 | 2.5 | 6.8 | 18.3 | 4.4 | 4.0 | 3.0 | 5.2 | 16.6 |
Login required
This content is only available for logged in users
IT services sector 2024 expectations fell slightly in Q2, but H2 looks a little better
Composition of the Shareholders’ Nomination Board of Gofore Plc
Join Inderes community
Don't miss out - create an account and get all the possible benefits