Log in to your Inderes Free account to see all free content on this page.
Administer
2.46
EUR
-0.81 %
ADMIN
First North Finland
IT Services
Technology
961 following
administergroup.com/en/investors
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.
P/E (adj.) (24e)
10.4
EV/EBIT (adj.) (24e)
11.09
P/B (24e)
1.32
Dividend yield-% (24e)
2.88 %
Target price
2.80 EUR
Recommendation
Accumulate
Updated
7.11.2024
First North Finland
ADMIN
Daily low / high price
2.34 / 2.46
EUR
Market cap
35.36M EUR
Turnover
29.24K EUR
Volume
12K
Business risk
Valuation risk
Current
Previous
Analyst
Juha Kinnunen
Analyst
Latest videos
Financial calendar
Annual report
05.03.2025
General meeting
23.04.2025
Business review
07.05.2025
Interim report
14.08.2025
Business review
05.11.2025
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 | 2.46 | 2.46 | 2.46 | 2.46 |
| 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 | 35.3 | 35.3 | 35.3 | 35.3 |
| Enterprise value | 47.3 | 50.8 | 49.0 | 45.1 | 45.6 | 43.8 | 39.7 | 34.5 |
| 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 | 7.5 | 6.1 | 4.2 | 3.0 |
| EV/EBIT (adj.) | 12.3 | 33.8 | 18.4 | 32.1 | 11.1 | 8.5 | 5.2 | 3.6 |
| EV/EBIT | 16.4 | 956.1 | 388.3 | - | 753.2 | 38.8 | 11.1 | 6.3 |
| P/E (adj.) | 14.3 | - | 20.7 | 73.5 | 10.4 | 9.8 | 6.2 | 4.8 |
| P/E | 21.3 | - | - | - | - | - | 21.2 | 10.6 |
| P/B | 4.4 | 1.8 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.3 |
| P/S | 1.0 | 1.4 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
| Dividend yield | 1.9 % | 2.9 % | 3.1 % | 4.9 % | 6.9 % | |||
| 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
ShowingAll content types
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
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio
Inside information: Profit warning: Administer lowers its outlook regarding net sales for 2024, guidance for EBITDA will be raised
Administer Plc’s financial reporting and Annual General Meeting in 2025
The members of the Administer Shareholders' Nomination Board have been appointed
Administer Plc: Managers' Transactions, Aho
Administer Plc’s new shares have been entered in the trade register
Administer Plc’s directed share issue without payment to the company itself
Administer, Q2'24
Administer Plc: Profitability improvement accelerated significantly – EBITDA increased by 131%
Administer Group publishes Half Year Report January-June 2024 on 15 August 2024
Administer acquires the majority of shares in Kuntalaskenta Oy
Administer Oyj: Disclosure of Major Holdings according to Chapter 9, Section 10 of the Finnish Securities Markets Act (Peter Aho)
Administer Plc: Disclosure of Major Holdings according to Chapter 9, Section 10 of the Finnish Securities Markets Act (Rolf Backlund)
Administer Plc: Disclosure of Major Holdings according to Chapter 9, Section 10 of the Finnish Securities Markets Act (Ilmarinen pension insuranse company)
