Tietoevry
17.35 EURTietoevry is active in the IT sector. The company offers a range of software and cloud-based solutions, with the greatest specialist expertise in SaaS solutions. Expertise is found in business processes, application services, infrastructure solutions, and front-end solutions. Customers are found in a number of markets on a global level. The company was created in 2019 via a merger of Tieto and EVRY. The head office is located in Helsinki.
Latest research
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 10.9 % | 10.9 % |
Ilmarinen Mutual Pension Insurance | 1.7 % | 1.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Petter Söderström | 21.09.2023 | 9,747EUR |
Kimmo Alkio | 05.05.2021 | 346,156EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 2,786.4 | 2,823.3 | 2,928.1 | 2,851.4 | 2,893.8 | 2,977.1 | 3,077.1 | 3,196.7 |
growth-% | 60.7 % | 1.3 % | 3.7 % | -2.6 % | 1.5 % | 2.9 % | 3.4 % | 3.9 % |
EBITDA | 322.5 | 552.0 | 428.5 | 408.1 | 441.4 | 446.9 | 473.4 | 487.0 |
EBIT (adj.) | 355.1 | 367.7 | 379.0 | 358.7 | 364.2 | 383.6 | 410.6 | 425.9 |
EBIT | 146.7 | 382.0 | 266.3 | 255.7 | 286.6 | 293.9 | 319.4 | 333.0 |
Profit before taxes | 122.4 | 353.8 | 242.6 | 220.8 | 237.7 | 252.2 | 282.4 | 301.6 |
Net income | 94.5 | 291.6 | 188.4 | 172.2 | 186.3 | 199.2 | 223.1 | 238.3 |
EPS (adj.) | 2.19 | 2.20 | 2.35 | 2.14 | 2.09 | 2.28 | 2.49 | 2.63 |
growth-% | 9.1 % | 0.5 % | 6.9 % | -8.8 % | -2.4 % | 9.1 % | 9.3 % | 5.6 % |
Dividend | 1.32 | 1.40 | 1.45 | 1.47 | 1.50 | 1.55 | 1.60 | 1.65 |
Dividend ratio | 165.4 % | 56.9 % | 91.1 % | 101.1 % | 95.4 % | 92.1 % | 84.9 % | 82.0 % |
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-% | 11.6 % | 19.6 % | 14.6 % | 14.3 % | 15.3 % | 15.0 % | 15.4 % | 15.2 % |
EBIT-% (adj.) | 12.7 % | 13.0 % | 12.9 % | 12.6 % | 12.6 % | 12.9 % | 13.3 % | 13.3 % |
EBIT-% | 5.3 % | 13.5 % | 9.1 % | 9.0 % | 9.9 % | 9.9 % | 10.4 % | 10.4 % |
ROE | 5.7 % | 16.9 % | 10.6 % | 10.3 % | 11.7 % | 12.5 % | 13.7 % | 14.3 % |
ROI | 5.4 % | 13.7 % | 9.8 % | 9.4 % | 10.8 % | 11.6 % | 12.8 % | 13.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 26.86 | 27.48 | 26.52 | 21.54 | 17.35 | 17.35 | 17.35 | 17.35 |
Shares | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 | 118.4 |
Market cap | 3,180.9 | 3,254.3 | 3,140.3 | 2,550.6 | 2,054.5 | 2,054.5 | 2,054.5 | 2,054.5 |
Enterprise value | 4,097.2 | 3,900.1 | 3,850.6 | 3,494.1 | 2,933.2 | 2,848.3 | 2,743.5 | 2,660.0 |
EV/S | 1.5 | 1.4 | 1.3 | 1.2 | 1.0 | 1.0 | 0.9 | 0.8 |
EV/EBITDA | 12.7 | 7.1 | 9.0 | 8.6 | 6.6 | 6.4 | 5.8 | 5.5 |
EV/EBIT (adj.) | 11.5 | 10.6 | 10.2 | 9.7 | 8.1 | 7.4 | 6.7 | 6.2 |
EV/EBIT | 27.9 | 10.2 | 14.5 | 13.7 | 10.2 | 9.7 | 8.6 | 8.0 |
P/E (adj.) | 12.3 | 12.5 | 11.3 | 10.1 | 8.3 | 7.6 | 7.0 | 6.6 |
P/E | 33.7 | 11.2 | 16.7 | 14.8 | 11.0 | 10.3 | 9.2 | 8.6 |
P/B | 2.0 | 1.8 | 1.8 | 1.6 | 1.3 | 1.3 | 1.2 | 1.2 |
P/S | 1.1 | 1.2 | 1.1 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 |
Dividend yield | 4.9 % | 5.1 % | 5.5 % | 6.8 % | 8.6 % | 8.9 % | 9.2 % | 9.5 % |
Equity ratio | 45.1 % | 50.8 % | 50.7 % | 45.8 % | 47.8 % | 48.6 % | 49.9 % | 51.4 % |
Gearing ratio | 56.3 % | 35.5 % | 41.3 % | 58.5 % | 55.5 % | 49.4 % | 41.9 % | 35.7 % |
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 | 695.1 | 659.7 | 752.2 | 2,851.4 | 733.9 | 706.3 | 672.9 | 780.7 | 2,893.8 |
EBITDA | 80.2 | 98.1 | 122.5 | 408.1 | 103.2 | 98.1 | 107.9 | 132.2 | 441.4 |
EBIT | 41.2 | 61.7 | 84.2 | 255.7 | 62.7 | 60.0 | 69.8 | 94.1 | 286.6 |
Profit before taxes | 34.7 | 53.3 | 70.6 | 220.8 | 50.5 | 48.0 | 57.5 | 81.7 | 237.7 |
Net income | 27.4 | 41.4 | 55.0 | 172.2 | 38.4 | 38.0 | 45.4 | 64.5 | 186.3 |
Login required
This content is only available for logged in users
Obtained noteholder consents in respect of the EUR 300 million notes due 2025 not becoming effective due to the discontinuation of Tietoevry's demerger process
Tietoevry Interim Report Q1 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits