Admicom
48.9
EUR
+2.19 %
ADMCM
First North Finland
Software
Technology
Admicom operates in the IT sector. The company is a developer of cloud-based services that mainly concern administration, accounting, payroll management, and project management. In addition to the main business, training and customer support are offered. The customers are found among small and medium-sized corporate customers, with the largest operations in construction and industry. The head office is located in Jyväskylä.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken | 41.2 % | 41.2 % |
Häll Matti | 20.2 % | 20.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Petri Kairinen | 06.10.2023 | 6,680EUR |
Petri Kairinen | 28.08.2023 | 17,638EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 21.9 | 24.9 | 31.6 | 34.3 | 35.4 | 37.7 | 41.8 | 46.0 |
growth-% | 40.1 % | 13.4 % | 27.2 % | 8.6 % | 3.2 % | 6.5 % | 10.9 % | 10.0 % |
EBITDA | 10.0 | 11.9 | 14.1 | 12.8 | 12.5 | 13.5 | 15.3 | 17.7 |
EBIT (adj.) | 9.5 | 11.5 | 13.7 | 12.7 | 12.2 | 13.3 | 14.8 | 17.1 |
EBIT | 8.6 | 10.4 | 10.8 | 8.8 | 8.5 | 9.6 | 11.2 | 13.5 |
Profit before taxes | 8.6 | 10.3 | 10.6 | 8.6 | 8.4 | 9.5 | 11.2 | 13.5 |
Net income | 6.7 | 8.1 | 8.0 | 6.3 | 6.0 | 7.2 | 8.5 | 10.5 |
EPS (adj.) | 1.55 | 1.86 | 2.19 | 2.04 | 1.94 | 2.18 | 2.44 | 2.82 |
growth-% | 40.7 % | 19.8 % | 17.7 % | -6.7 % | -4.7 % | 12.4 % | 11.7 % | 15.8 % |
Dividend | 0.91 | 2.00 | 1.30 | 0.70 | 0.65 | 0.75 | 0.90 | 1.10 |
Dividend ratio | 66.9 % | 122.3 % | 81.3 % | 55.3 % | 53.6 % | 51.6 % | 52.5 % | 52.4 % |
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-% | 45.4 % | 47.7 % | 44.6 % | 37.3 % | 35.3 % | 35.8 % | 36.6 % | 38.5 % |
EBIT-% (adj.) | 43.6 % | 46.1 % | 43.4 % | 36.9 % | 34.3 % | 35.1 % | 35.5 % | 37.2 % |
EBIT-% | 39.3 % | 41.7 % | 34.2 % | 25.7 % | 24.0 % | 25.5 % | 26.9 % | 29.4 % |
ROE | 34.5 % | 29.9 % | 26.2 % | 21.5 % | 19.8 % | 21.4 % | 22.4 % | 24.0 % |
ROI | 44.4 % | 38.4 % | 29.2 % | 23.2 % | 24.6 % | 26.8 % | 29.3 % | 31.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 135.00 | 84.50 | 46.50 | 43.25 | 48.90 | 48.90 | 48.90 | 48.90 |
Shares | 4.9 | 4.9 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
Market cap | 664.9 | 416.3 | 231.9 | 215.7 | 243.8 | 243.8 | 243.8 | 243.8 |
Enterprise value | 651.1 | 398.3 | 229.4 | 209.8 | 233.5 | 226.8 | 218.5 | 208.9 |
EV/S | 29.7 | 16.0 | 7.3 | 6.1 | 6.6 | 6.0 | 5.2 | 4.5 |
EV/EBITDA | 65.4 | 33.6 | 16.3 | 16.4 | 18.7 | 16.8 | 14.3 | 11.8 |
EV/EBIT (adj.) | 68.2 | 34.7 | 16.7 | 16.6 | 19.2 | 17.1 | 14.7 | 12.2 |
EV/EBIT | 75.5 | 38.4 | 21.2 | 23.8 | 27.4 | 23.6 | 19.5 | 15.5 |
P/E (adj.) | 87.1 | 45.5 | 21.3 | 21.2 | 25.2 | 22.4 | 20.0 | 17.3 |
P/E | 99.1 | 51.7 | 29.1 | 34.1 | 40.3 | 33.6 | 28.5 | 23.3 |
P/B | 29.5 | 13.3 | 7.9 | 7.4 | 7.7 | 6.8 | 6.0 | 5.2 |
P/S | 30.3 | 16.7 | 7.3 | 6.3 | 6.9 | 6.5 | 5.8 | 5.3 |
Dividend yield | 0.7 % | 2.4 % | 2.8 % | 1.6 % | 1.3 % | 1.5 % | 1.8 % | 2.3 % |
Equity ratio | 85.5 % | 83.1 % | 59.9 % | 76.3 % | 77.6 % | 87.7 % | 88.0 % | 88.4 % |
Gearing ratio | -61.4 % | -57.3 % | -8.3 % | -19.9 % | -32.3 % | -47.4 % | -62.3 % | -74.8 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 8.2 | 34.3 | 8.6 | 9.5 | 8.7 | 8.7 | 35.4 | 8.9 | 10.0 |
EBITDA | 2.4 | 12.8 | 2.6 | 3.6 | 3.6 | 2.7 | 12.5 | 2.0 | 2.8 |
EBIT | 0.7 | 8.8 | 1.6 | 2.7 | 2.6 | 1.6 | 8.5 | 1.9 | 2.7 |
Profit before taxes | 0.7 | 8.6 | 1.5 | 2.7 | 2.6 | 1.5 | 8.4 | 1.9 | 2.7 |
Net income | 0.5 | 6.3 | 1.1 | 1.9 | 1.9 | 1.1 | 6.0 | 1.9 | 2.7 |
Login required
This content is only available for logged in users
Admicom: Solid long-term holding
Admicom Interim Report Q2'24
Join Inderes community
Don't miss out - create an account and get all the possible benefits