Admicom
45 EUR -1.32%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
![Atte Riikola Atte Riikola](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Atte_Riikola.jpg)
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Skandinaviska Enskilda Banken | 40.5 % | 40.5 % |
Häll Matti | 21.9 % | 21.9 % |
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 | 35.0 | 37.7 | 41.8 | 46.0 |
growth-% | 40.1 % | 13.4 % | 27.2 % | 8.6 % | 2.0 % | 7.8 % | 10.9 % | 10.0 % |
EBITDA | 10.0 | 11.9 | 14.1 | 12.8 | 11.6 | 13.3 | 15.2 | 17.7 |
EBIT (adj.) | 9.5 | 11.5 | 13.7 | 12.7 | 11.4 | 13.0 | 14.9 | 17.4 |
EBIT | 8.6 | 10.4 | 10.8 | 8.8 | 7.8 | 9.4 | 11.3 | 13.7 |
Profit before taxes | 8.6 | 10.3 | 10.6 | 8.6 | 7.6 | 9.3 | 11.2 | 13.7 |
Net income | 6.7 | 8.1 | 8.0 | 6.3 | 5.6 | 7.1 | 8.6 | 10.6 |
EPS (adj.) | 1.55 | 1.86 | 2.19 | 2.04 | 1.86 | 2.15 | 2.45 | 2.86 |
growth-% | 40.7 % | 19.8 % | 17.7 % | -6.7 % | -8.9 % | 15.7 % | 14.0 % | 16.7 % |
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 % | 57.5 % | 52.7 % | 52.2 % | 51.6 % |
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 % | 33.2 % | 35.2 % | 36.4 % | 38.5 % |
EBIT-% (adj.) | 43.6 % | 46.1 % | 43.4 % | 36.9 % | 32.7 % | 34.6 % | 35.7 % | 37.8 % |
EBIT-% | 39.3 % | 41.7 % | 34.2 % | 25.7 % | 22.3 % | 25.0 % | 27.0 % | 29.9 % |
ROE | 34.5 % | 29.9 % | 26.2 % | 21.5 % | 18.6 % | 21.3 % | 22.8 % | 24.6 % |
ROI | 44.4 % | 38.4 % | 29.2 % | 23.2 % | 22.7 % | 26.6 % | 29.9 % | 31.8 % |
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 | 45.00 | 45.00 | 45.00 | 45.00 |
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 | 224.4 | 224.4 | 224.4 | 224.4 |
Enterprise value | 651.1 | 398.3 | 229.4 | 209.8 | 214.1 | 207.1 | 198.5 | 188.5 |
EV/S | 29.7 | 16.0 | 7.3 | 6.1 | 6.1 | 5.5 | 4.7 | 4.1 |
EV/EBITDA | 65.4 | 33.6 | 16.3 | 16.4 | 18.4 | 15.6 | 13.0 | 10.6 |
EV/EBIT (adj.) | 68.2 | 34.7 | 16.7 | 16.6 | 18.7 | 15.9 | 13.3 | 10.9 |
EV/EBIT | 75.5 | 38.4 | 21.2 | 23.8 | 27.4 | 22.0 | 17.6 | 13.7 |
P/E (adj.) | 87.1 | 45.5 | 21.3 | 21.2 | 24.2 | 20.9 | 18.4 | 15.7 |
P/E | 99.1 | 51.7 | 29.1 | 34.1 | 39.8 | 31.6 | 26.1 | 21.1 |
P/B | 29.5 | 13.3 | 7.9 | 7.4 | 7.2 | 6.4 | 5.6 | 4.9 |
P/S | 30.3 | 16.7 | 7.3 | 6.3 | 6.4 | 5.9 | 5.4 | 4.9 |
Dividend yield | 0.7 % | 2.4 % | 2.8 % | 1.6 % | 1.4 % | 1.7 % | 2.0 % | 2.4 % |
Equity ratio | 85.5 % | 83.1 % | 59.9 % | 72.7 % | 74.0 % | 83.3 % | 83.6 % | 84.3 % |
Gearing ratio | -61.4 % | -57.3 % | -8.3 % | -19.9 % | -32.6 % | -48.8 % | -64.5 % | -77.5 % |
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 | 9.4 | 8.5 | 8.2 | 34.3 | 8.6 | 8.8 | 8.8 | 8.8 | 35.0 |
EBITDA | 3.6 | 3.8 | 2.4 | 12.8 | 2.6 | 2.8 | 3.5 | 2.8 | 11.6 |
EBIT | 2.8 | 3.0 | 0.7 | 8.8 | 1.6 | 1.8 | 2.5 | 1.8 | 7.8 |
Profit before taxes | 2.8 | 3.0 | 0.7 | 8.6 | 1.5 | 1.8 | 2.5 | 1.8 | 7.6 |
Net income | 2.1 | 2.2 | 0.5 | 6.3 | 1.1 | 1.3 | 1.9 | 1.3 | 5.6 |
Login required
This content is only available for logged in users
![Admicom Q4'23 – Friday, Jan. 19 at 12:00 pm EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b1ca44ec-2374-4978-9b40-4359efb0ff19.png)
Admicom Q4'23 – Friday, Jan. 19 at 12:00 pm EET
![Admicom Q2'23 – Wednesday, Jul. 5 at 12:00 pm EEST](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b1ca44ec-2374-4978-9b40-4359efb0ff19.png)
Admicom Q2'23 – Wednesday, Jul. 5 at 12:00 pm EEST
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Considerable differences in valuation levels between the technology companies we monitor
![Admicom: Long growth runway with compelling valuation](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3b4dde4e-33ad-4c92-846c-dbc0156732f0.png)
Admicom: Long growth runway with compelling valuation
Admicom: Value creation by digitizing the construction industry
![Admicom CMD 2023 – Monday, Jan. 30 at 1:00 pm EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b1ca44ec-2374-4978-9b40-4359efb0ff19.png)
Admicom CMD 2023 – Monday, Jan. 30 at 1:00 pm EET
Introducing Nordic SaaS: 26 companies in various software categories
Q2 for SaaS companies: Tests for growth capacity still ahead
![Admicom Q2'22 - Wednesday, Jul. 6 at 9:30 am EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b1ca44ec-2374-4978-9b40-4359efb0ff19.png)