Log in to your Inderes Free account to see all free content on this page.
Rush Factory
0.28 EUR2,510 investors are following this company
Rush Factory operates in the event and entertainment industry. The company's services focus on events and mainly concern digital marketing and the design of major event concepts. The services are mainly used in the analysis of customer groups, as well as in the subsequent evaluation of each event. The largest operations are in the Nordic market.
P/E (23e)
5.15
EV/EBIT (adj.) (23e)
8.32
P/B (23e)
-1.93
Dividend yield-% (23e)
-
Target price
0.35 EUR
Recommendation
Reduce
Updated
4.2.2024
First North Finland
RUSH
Daily low / high price
-
Market cap
661.02K EUR
Turnover
-
Volume
-
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Log in to see the recommendation and risk by Inderes
Analyst
Thomas Westerholm
Analyst
Financial calendar
General meeting
07.05.2024
General meeting
30.05.2024
Interim report
27.08.2024
General meeting
29.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Niemelän Markka & Ropo OY | 22.7 % | 22.7 % |
SEB | 13.3 % | 13.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Markus Niemelä | 02.10.2023 | 8,200EUR |
Markus Niemelä | 28.04.2023 | 2,391EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.0 | 0.2 | 4.2 | 2.9 | 3.2 | 2.9 | 4.1 | 6.1 |
growth-% | 39.3 % | -96.3 % | 2,708.5 % | -30.7 % | 9.2 % | -9.1 % | 39.8 % | 49.7 % |
EBITDA | 0.4 | -1.4 | 0.6 | -1.1 | 0.3 | 0.2 | 0.3 | 0.5 |
EBIT (adj.) | 0.3 | -1.6 | 0.5 | -1.2 | 0.2 | 0.1 | 0.2 | 0.3 |
EBIT | 0.3 | -1.6 | 0.5 | -1.2 | 0.2 | 0.1 | 0.2 | 0.3 |
Profit before taxes | 0.3 | -1.6 | 0.5 | -1.3 | 0.1 | 0.0 | 0.2 | 0.3 |
Net income | 0.3 | -1.6 | 0.5 | -1.3 | 0.1 | 0.0 | 0.1 | 0.2 |
EPS (adj.) | 0.12 | -0.67 | 0.19 | -0.57 | 0.05 | 0.02 | 0.05 | 0.10 |
growth-% | -662.9 % | -393.3 % | -70.2 % | 219.2 % | 95.1 % | |||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
Dividend ratio | 49.7 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.5 % | -953.0 % | 13.9 % | -38.5 % | 9.4 % | 7.5 % | 7.4 % | 7.4 % |
EBIT-% (adj.) | 7.7 % | -1,042.4 % | 10.7 % | -42.2 % | 5.7 % | 5.1 % | 5.3 % | 5.6 % |
EBIT-% | 7.7 % | -1,042.4 % | 10.7 % | -42.2 % | 5.7 % | 5.1 % | 5.3 % | 5.6 % |
ROE | 18.9 % | -189.5 % | 105.8 % | -792.8 % | -31.6 % | -11.8 % | -50.2 % | -377.4 % |
ROI | 20.8 % | -187.9 % | 93.8 % | -201.0 % | 42.3 % | 19.6 % | 20.2 % | 32.7 % |
Login required
This content is only available for logged in users
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.92 | 2.26 | 2.41 | 1.04 | 0.28 | 0.28 | 0.28 | 0.28 |
Shares | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
Market cap | 6.9 | 5.3 | 5.7 | 2.5 | 0.7 | 0.7 | 0.7 | 0.7 |
Enterprise value | 6.0 | 4.9 | 5.7 | 3.2 | 1.5 | 1.9 | 1.9 | 1.4 |
EV/S | 1.5 | 32.7 | 1.3 | 1.1 | 0.5 | 0.6 | 0.5 | 0.2 |
EV/EBITDA | 14.1 | - | 9.7 | - | 5.0 | 8.6 | 6.2 | 3.0 |
EV/EBIT (adj.) | 19.2 | - | 12.6 | - | 8.3 | 12.6 | 8.7 | 4.0 |
EV/EBIT | 19.2 | - | 12.6 | - | 8.3 | 12.6 | 8.7 | 4.0 |
P/E (adj.) | 24.4 | - | 12.5 | - | 5.2 | 17.3 | 5.4 | 2.8 |
P/E | 24.4 | - | 12.5 | - | 5.2 | 17.3 | 5.4 | 2.8 |
P/B | 4.2 | 101.6 | 7.0 | - | - | - | - | 11.8 |
P/S | 1.7 | 35.2 | 1.3 | 0.8 | 0.2 | 0.2 | 0.2 | 0.1 |
Dividend yield | 17.9 % | |||||||
Equity ratio | 79.1 % | 14.1 % | 49.0 % | -28.6 % | -26.4 % | -18.7 % | -10.5 % | 3.2 % |
Gearing ratio | -56.2 % | -729.3 % | 5.6 % | -162.2 % | -249.0 % | -402.3 % | -672.3 % | 1,260.1 % |
Login required
This content is only available for logged in users
Quarter data
Q1/22 | Q2/22 | Q3/22 | Q4/22 | 2022 | Q1/23e | Q2/23e | Q3/23e | Q4/23e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1.6 | 1.3 | 2.9 | 2.1 | 1.1 | ||||
EBITDA | -0.5 | -0.6 | -1.1 | 0.2 | 0.1 | ||||
EBIT | -0.6 | -0.6 | -1.2 | 0.1 | 0.1 | ||||
Profit before taxes | -0.6 | -0.7 | -1.3 | 0.1 | 0.0 | ||||
Net income | -0.6 | -0.7 | -1.3 | 0.1 | 0.0 |
Login required
This content is only available for logged in users