Innofactor
1.3 EUR -0.76%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.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
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 | 26.05.2023 | 63,734EUR |
Vesa Syrjäkari | 25.05.2023 | 8,334EUR |
Premium
This content is for our Premium customers only.
Forum updates
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 % |
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-% | 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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.28 | 1.52 | 1.05 | 1.23 | 1.30 | 1.30 | 1.30 | 1.30 |
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 | 46.5 | 46.5 | 46.5 | 46.5 |
Enterprise value | 60.0 | 63.3 | 50.5 | 53.0 | 50.3 | 46.8 | 42.2 | 39.3 |
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 | 5.2 | 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 % | 6.2 % | 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 % |
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 | 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 |
Login required
This content is only available for logged in users
Innofactor Plc’s Interim Report for January 1–March 31, 2024 (IFRS)
Innofactor Q1 on Tuesday: Satisfactory quarter by the company's standards expected, still outperforming the sector
Join Inderes community
Don't miss out - create an account and get all the possible benefits