![Incap Q2 Interim Report 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/eefb8d0b-fb23-41e0-a9ef-c760ee3f98ff.png)
Incap
11.29 EUR -7.53%Incap operates in the industrial sector. The company supplies equipment and associated services for industrial companies, where the range includes PCB assembly, system integrations, box building integration, design validation, and inspection methods. The largest operations are in the Nordic countries, the Baltics, and Asia. The company was originally established in 1985 and is headquartered in Helsinki.
Latest research
Extensive report
Analyst
![Antti Viljakainen Antti Viljakainen](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Antti_Viljakainen.jpg)
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Erkki Etola and controlled entities | 22.6 % | 22.6 % |
Nordea Life Assurance Finland Ltd. | 6.4 % | 6.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jr. David Spehar | 21.03.2024 | 4,910EUR |
Jr David Spehar | 23.02.2024 | 9,320EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 106.5 | 169.8 | 263.8 | 221.6 | 235.9 | 271.3 | 298.4 | 328.3 |
growth-% | 49.9 % | 59.4 % | 55.4 % | -16.0 % | 6.4 % | 15.0 % | 10.0 % | 10.0 % |
EBITDA | 15.9 | 29.3 | 42.8 | 32.8 | 35.1 | 39.9 | 44.1 | 48.5 |
EBIT (adj.) | 14.6 | 26.8 | 40.0 | 30.6 | 30.5 | 35.2 | 39.2 | 43.5 |
EBIT | 12.6 | 26.0 | 39.0 | 28.2 | 29.7 | 34.4 | 38.4 | 42.7 |
Profit before taxes | 11.5 | 25.7 | 36.7 | 26.4 | 29.3 | 34.1 | 38.4 | 43.2 |
Net income | 9.2 | 21.1 | 27.6 | 19.8 | 22.2 | 25.9 | 29.2 | 32.8 |
EPS (adj.) | 0.37 | 0.74 | 0.98 | 0.75 | 0.77 | 0.90 | 1.01 | 1.14 |
growth-% | 30.5 % | 97.9 % | 31.5 % | -23.4 % | 3.1 % | 17.4 % | 12.1 % | 12.3 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 |
Dividend ratio | 20.0 % |
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-% | 15.0 % | 17.2 % | 16.2 % | 14.8 % | 14.9 % | 14.7 % | 14.8 % | 14.8 % |
EBIT-% (adj.) | 13.8 % | 15.8 % | 15.2 % | 13.8 % | 12.9 % | 13.0 % | 13.1 % | 13.3 % |
EBIT-% | 11.8 % | 15.3 % | 14.8 % | 12.7 % | 12.6 % | 12.7 % | 12.9 % | 13.0 % |
ROE | 30.6 % | 41.5 % | 36.7 % | 20.4 % | 18.8 % | 18.3 % | 17.2 % | 16.4 % |
ROI | 33.0 % | 42.4 % | 42.7 % | 22.7 % | 21.0 % | 21.8 % | 20.8 % | 20.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.69 | 15.70 | 17.10 | 7.75 | 11.29 | 11.29 | 11.29 | 11.29 |
Shares | 29.1 | 29.2 | 29.3 | 29.4 | 29.4 | 29.4 | 29.4 | 29.4 |
Market cap | 107.4 | 459.2 | 500.3 | 228.1 | 332.0 | 332.0 | 332.0 | 332.0 |
Enterprise value | 113.3 | 461.2 | 513.9 | 219.7 | 307.3 | 290.1 | 266.9 | 239.8 |
EV/S | 1.1 | 2.7 | 1.9 | 1.0 | 1.3 | 1.1 | 0.9 | 0.7 |
EV/EBITDA | 7.1 | 15.8 | 12.0 | 6.7 | 8.7 | 7.3 | 6.1 | 4.9 |
EV/EBIT (adj.) | 7.7 | 17.2 | 12.8 | 7.2 | 10.1 | 8.2 | 6.8 | 5.5 |
EV/EBIT | 9.0 | 17.8 | 13.2 | 7.8 | 10.3 | 8.4 | 7.0 | 5.6 |
P/E (adj.) | 9.8 | 21.2 | 17.5 | 10.4 | 14.7 | 12.5 | 11.1 | 9.9 |
P/E | 11.6 | 21.8 | 18.1 | 11.5 | 15.0 | 12.8 | 11.4 | 10.1 |
P/B | 2.8 | 7.3 | 5.7 | 2.1 | 2.6 | 2.1 | 1.8 | 1.5 |
P/S | 1.0 | 2.7 | 1.9 | 1.0 | 1.4 | 1.2 | 1.1 | 1.0 |
Dividend yield | 2.0 % | |||||||
Equity ratio | 50.4 % | 51.9 % | 53.6 % | 60.6 % | 65.4 % | 67.3 % | 69.6 % | 71.6 % |
Gearing ratio | 15.3 % | 3.2 % | 15.6 % | -7.9 % | -19.2 % | -27.1 % | -35.4 % | -42.5 % |
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 | 56.4 | 50.0 | 42.4 | 221.6 | 51.4 | 57.5 | 61.0 | 66.0 | 235.9 |
EBITDA | 8.6 | 6.9 | 5.0 | 32.8 | 7.3 | 8.5 | 9.3 | 10.0 | 35.1 |
EBIT | 7.5 | 5.7 | 3.7 | 28.2 | 6.0 | 7.1 | 8.0 | 8.7 | 29.7 |
Profit before taxes | 7.4 | 5.7 | 2.4 | 26.4 | 6.3 | 6.8 | 7.7 | 8.5 | 29.3 |
Net income | 5.7 | 4.4 | 1.4 | 19.8 | 4.9 | 5.1 | 5.7 | 6.3 | 22.2 |
Login required
This content is only available for logged in users
![Incap Q2 Interim Report 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/eefb8d0b-fb23-41e0-a9ef-c760ee3f98ff.png)
Incap Group’s half-year report for January–June 2024 (unaudited)
Correction release: Decisions of the Annual General Meeting and the Board of Directors' organisational meeting
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Incap Corporation: Incap Group’s half-year report for January–June 2024 and webcast on 26 July 2024
Correction release: Inside information, positive profit warning: Incap’s revenue and EBIT higher than anticipated in 2024
Inside information, positive profit warning: Incap’s revenue and EBIT higher than anticipated in 2014
INCAP CORPORATION: INCAP UK INVESTS IN STATE-OF-ART SMT LINE UPGRADES
Incap extensive report: Pressure test passed, growth path lies ahead
Incap Corporation: Incap has paid an additional earn-out of USD 3.0 million to the sellers of Pennatronics Inc.
Incap Corporation: Resolutions of Annual General Meeting and the constitutive meeting of the Board of Directors
Report clearly brightened the horizon
![Incap, Webcast, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/cf1e8dda-a88a-4552-90b7-b74aa64b2e22.png)