Administer
2.4
EUR
-0.83 %
ADMIN
First North Finland
IT Services
Technology
Administer Group, founded in 1985, is a Finnish company that offers financial and payroll management services, consulting and software services, staffing and recruitment services as well as compliance and advisory services. The customers include organisations of all sizes, from small and mid-sized companies to large enterprises and municipalities. Administer has offices in Finland as well as in Stockholm and Tallinn.
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Peter Aho | 47.2 % | 47.2 % |
Ilmarinen Mutual Pension Insurance Company | 8.7 % | 8.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Peter Aho | 23.09.2024 | 124,000EUR |
Kimmo Herranen | 04.04.2024 | 1,285EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 43.7 | 41.9 | 52.8 | 75.9 | 74.3 | 74.5 | 79.4 | 83.3 |
growth-% | -3.5 % | -4.0 % | 25.9 % | 43.8 % | -2.1 % | 0.2 % | 6.6 % | 5.0 % |
EBITDA | 4.4 | 2.3 | 3.8 | 2.8 | 6.1 | 7.2 | 9.5 | 11.5 |
EBIT (adj.) | 3.8 | 1.5 | 2.7 | 1.4 | 4.1 | 5.2 | 7.6 | 9.5 |
EBIT | 2.9 | 0.1 | 0.1 | -3.0 | 0.1 | 1.1 | 3.6 | 5.5 |
Profit before taxes | 2.6 | -1.7 | -0.3 | -3.9 | -0.4 | 0.3 | 3.1 | 5.2 |
Net income | 2.0 | -1.8 | -0.7 | -3.9 | -0.7 | -0.5 | 1.7 | 3.3 |
EPS (adj.) | 0.30 | -0.02 | 0.13 | 0.03 | 0.24 | 0.25 | 0.40 | 0.51 |
growth-% | 107.5 % | -108.0 % | -74.4 % | 621.0 % | 5.7 % | 59.3 % | 29.1 % | |
Dividend | 0.00 | 0.00 | 0.05 | 0.00 | 0.07 | 0.08 | 0.12 | 0.17 |
Dividend ratio | -102.0 % | -155.8 % | -234.3 % | 102.8 % | 73.1 % |
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-% | 10.2 % | 5.4 % | 7.1 % | 3.8 % | 8.2 % | 9.6 % | 11.9 % | 13.8 % |
EBIT-% (adj.) | 8.8 % | 3.6 % | 5.1 % | 1.8 % | 5.5 % | 7.0 % | 9.6 % | 11.4 % |
EBIT-% | 6.6 % | 0.1 % | 0.2 % | -3.9 % | 0.1 % | 1.5 % | 4.5 % | 6.6 % |
ROE | 23.1 % | -8.6 % | -2.2 % | -13.0 % | -2.4 % | -1.8 % | 6.5 % | 12.5 % |
ROI | 18.3 % | 0.2 % | 0.3 % | -6.4 % | 0.2 % | 3.0 % | 10.0 % | 16.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.34 | 4.20 | 2.66 | 2.41 | 2.40 | 2.40 | 2.40 | 2.40 |
Shares | 9.6 | 14.2 | 14.3 | 14.3 | 14.4 | 14.4 | 14.4 | 14.4 |
Market cap | 41.7 | 59.6 | 38.1 | 34.5 | 34.4 | 34.4 | 34.4 | 34.4 |
Enterprise value | 47.3 | 50.8 | 49.0 | 45.1 | 44.7 | 42.9 | 38.8 | 33.7 |
EV/S | 1.1 | 1.2 | 0.9 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 |
EV/EBITDA | 10.6 | 22.6 | 13.0 | 15.8 | 7.3 | 6.0 | 4.1 | 2.9 |
EV/EBIT (adj.) | 12.3 | 33.8 | 18.4 | 32.1 | 10.9 | 8.3 | 5.1 | 3.5 |
EV/EBIT | 16.4 | 956.1 | 388.3 | - | 739.0 | 38.0 | 10.9 | 6.2 |
P/E (adj.) | 14.3 | - | 20.7 | 73.5 | 10.1 | 9.6 | 6.0 | 4.7 |
P/E | 21.3 | - | - | - | - | - | 20.7 | 10.3 |
P/B | 4.4 | 1.8 | 1.2 | 1.3 | 1.3 | 1.4 | 1.3 | 1.2 |
P/S | 1.0 | 1.4 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 1.9 % | 3.0 % | 3.1 % | 5.0 % | 7.1 % | |||
Equity ratio | 38.7 % | 68.5 % | 48.7 % | 44.0 % | 45.2 % | 45.2 % | 48.0 % | 51.7 % |
Gearing ratio | 58.4 % | -27.2 % | 37.0 % | 41.7 % | 38.2 % | 33.4 % | 16.9 % | -2.9 % |
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 | 18.3 | 75.9 | 19.0 | 19.3 | 17.6 | 18.3 | 74.3 | 18.4 | 19.0 |
EBITDA | 0.8 | 2.8 | 1.7 | 1.9 | 1.0 | 1.5 | 6.1 | 1.4 | 1.7 |
EBIT | -0.7 | -3.0 | 0.2 | 0.4 | -0.5 | -0.0 | 0.1 | -0.1 | 0.1 |
Profit before taxes | -1.2 | -3.9 | 0.0 | 0.6 | -0.8 | -0.2 | -0.4 | -0.3 | -0.1 |
Net income | -1.1 | -3.9 | -0.0 | 0.5 | -0.8 | -0.3 | -0.7 | -0.4 | -0.2 |
Login required
This content is only available for logged in users
Administer Plc: Profitability development continued to be positive – EBITDA increased by 129%
Administer Plc publishes Business Review January-September 2024 on 6 November 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits