Innofactor
1.32 EUR -2.94%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.
Log in to see the recommendation and risk by Inderes
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 | 84.5 | 88.5 | 92.1 | 95.0 |
growth-% | 3.1 % | 0.3 % | 7.2 % | 12.8 % | 5.3 % | 4.8 % | 4.1 % | 3.1 % |
EBITDA | 7.2 | 10.1 | 7.8 | 9.1 | 9.9 | 10.7 | 11.1 | 11.5 |
EBIT (adj.) | 4.5 | 4.4 | 5.0 | 6.0 | 6.9 | 7.9 | 8.2 | 8.4 |
EBIT | 2.5 | 6.5 | 4.8 | 5.8 | 6.9 | 7.7 | 8.0 | 8.4 |
Profit before taxes | 2.1 | 5.7 | 4.2 | 5.2 | 6.2 | 7.4 | 8.0 | 8.4 |
Net income | 1.8 | 4.5 | 3.3 | 3.4 | 5.0 | 5.9 | 6.3 | 6.7 |
EPS (adj.) | 0.10 | 0.07 | 0.10 | 0.10 | 0.14 | 0.17 | 0.18 | 0.19 |
growth-% | 51.2 % | -35.1 % | 49.8 % | 3.0 % | 38.3 % | 21.2 % | 7.8 % | 2.9 % |
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 % | 57.5 % | 54.8 % | 56.4 % | 53.4 % |
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 % | 8.1 % | 8.9 % | 8.9 % | 8.8 % |
EBIT-% | 3.8 % | 9.8 % | 6.7 % | 7.3 % | 8.1 % | 8.7 % | 8.7 % | 8.8 % |
ROE | 7.7 % | 18.4 % | 13.2 % | 13.7 % | 18.6 % | 19.9 % | 19.5 % | 18.8 % |
ROI | 6.9 % | 17.7 % | 12.8 % | 15.8 % | 19.4 % | 21.6 % | 23.2 % | 23.6 % |
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 | 1.32 | 1.32 | 1.32 | 1.32 |
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 | 47.2 | 47.2 | 47.2 | 47.2 |
Enterprise value | 60.0 | 63.3 | 50.5 | 53.0 | 52.5 | 48.1 | 43.4 | 40.4 |
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 | 5.3 | 4.5 | 3.9 | 3.5 |
EV/EBIT (adj.) | 13.3 | 14.4 | 10.0 | 8.8 | 7.7 | 6.1 | 5.3 | 4.8 |
EV/EBIT | 24.0 | 9.7 | 10.6 | 9.1 | 7.7 | 6.3 | 5.4 | 4.8 |
P/E (adj.) | 12.7 | 23.2 | 10.8 | 12.2 | 9.5 | 7.8 | 7.3 | 7.1 |
P/E | 27.1 | 12.3 | 11.5 | 12.7 | 9.5 | 8.0 | 7.4 | 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 % | 6.1 % | 6.8 % | 7.6 % | 7.6 % |
Equity ratio | 41.4 % | 49.9 % | 44.4 % | 46.8 % | 51.2 % | 56.3 % | 62.7 % | 64.1 % |
Gearing ratio | 52.6 % | 30.8 % | 50.0 % | 36.1 % | 19.1 % | 2.9 % | -11.1 % | -18.3 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 20.2 | 20.1 | 18.0 | 21.9 | 80.3 | 21.4 | 21.2 | 18.9 | 23.0 |
EBITDA | 2.5 | 1.8 | 2.0 | 2.9 | 9.1 | 2.5 | 2.2 | 2.2 | 3.0 |
EBIT | 1.7 | 1.0 | 1.2 | 1.9 | 5.8 | 1.7 | 1.4 | 1.4 | 2.3 |
Profit before taxes | 1.3 | 0.8 | 1.4 | 1.6 | 5.2 | 1.6 | 1.3 | 1.3 | 2.1 |
Net income | 1.0 | 0.5 | 1.1 | 0.9 | 3.4 | 1.2 | 1.0 | 1.0 | 1.7 |
Login required
This content is only available for logged in users
Q4 IT service sector summary: Growth and profitability in line with our expectations, 2023 can be seen as a defensive win
Innofactor Plc Annual Report for 2023 has been published
Join Inderes community
Don't miss out - create an account and get all the possible benefits