Log in to your Inderes Free account to see all free content on this page.
EcoUp
1.88 EUR -3.59%1,630 investors are following this company
EcoUp operates in the manufacturing industry. The company offers technology for converting construction and demolition waste into reusable geopolymers. Customers are found in a number of industries, such as the construction industry. In addition to the main business, aftermarket service, support and maintenance are offered. The largest presence is in Europe. EcoUp was founded in 1979 and is headquartered in Finland.
P/E (adj.) (24e)
-21.58
EV/EBIT (adj.) (24e)
-44.2
P/B (24e)
0.97
Dividend yield-% (24e)
-
Target price
2.00 EUR
Recommendation
Reduce
Updated
30.10.2024
First North Finland
ECOUP
Daily low / high price
1.87 / 2.02
EUR
Market cap
16.67M EUR
Turnover
6.08K EUR
Volume
3.1K
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Kaski Partners Oy | 52.9 % | 52.9 % |
| Harjavalta Oy | 6.2 % | 6.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Jussi Aho | 26.03.2024 | 2,552EUR |
| Jussi Aho | 15.03.2024 | 1,395EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 26.1 | 31.4 | 35.6 | 30.5 | 30.0 | 34.1 | 42.2 | 48.5 |
| growth-% | -4.6 % | 20.0 % | 13.5 % | -14.3 % | -1.7 % | 13.7 % | 23.6 % | 15.0 % |
| EBITDA | 4.3 | 5.0 | 1.8 | 2.5 | 2.7 | 4.1 | 7.1 | 8.5 |
| EBIT (adj.) | 2.4 | 2.6 | -1.2 | -1.0 | -0.5 | 1.0 | 3.7 | 5.0 |
| EBIT | 2.1 | 2.1 | -1.8 | -1.5 | -1.0 | 0.4 | 3.2 | 4.5 |
| Profit before taxes | 1.8 | 1.7 | -2.0 | -1.9 | -1.3 | 0.2 | 3.0 | 4.3 |
| Net income | 1.4 | 1.1 | -2.2 | -2.0 | -1.3 | 0.2 | 2.3 | 3.3 |
| EPS (adj.) | 0.20 | 0.18 | -0.18 | -0.16 | -0.09 | 0.08 | 0.32 | 0.43 |
| growth-% | 72.1 % | -12.0 % | -204.8 % | 281.2 % | 36.2 % | |||
| Dividend | 0.11 | 0.06 | 0.00 | 0.00 | 0.00 | 0.01 | 0.05 | 0.10 |
| Dividend ratio | 69.1 % | 50.4 % | 30.0 % | 19.2 % | 26.7 % |
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-% | 16.3 % | 15.9 % | 5.1 % | 8.1 % | 9.1 % | 12.2 % | 16.9 % | 17.6 % |
| EBIT-% (adj.) | 9.3 % | 8.3 % | -3.5 % | -3.2 % | -1.5 % | 2.8 % | 8.8 % | 10.4 % |
| EBIT-% | 8.1 % | 6.7 % | -4.9 % | -5.0 % | -3.4 % | 1.3 % | 7.6 % | 9.3 % |
| ROE | 20.2 % | 6.9 % | -9.9 % | -10.1 % | -7.4 % | 1.2 % | 12.4 % | 15.7 % |
| ROI | 13.2 % | 8.9 % | -6.1 % | -6.0 % | -4.3 % | 2.0 % | 14.2 % | 17.3 % |
Login required
This content is only available for logged in users
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 7.52 | 6.58 | 3.04 | 1.73 | 1.88 | 1.88 | 1.88 | 1.88 |
| Shares | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
| Market cap | 66.7 | 58.4 | 26.9 | 15.3 | 16.7 | 16.7 | 16.7 | 16.7 |
| Enterprise value | 74.9 | 54.9 | 27.4 | 18.5 | 20.0 | 19.1 | 17.6 | 15.9 |
| EV/S | 2.9 | 1.8 | 0.8 | 0.6 | 0.7 | 0.6 | 0.4 | 0.3 |
| EV/EBITDA | 17.6 | 11.0 | 15.1 | 7.5 | 7.4 | 4.6 | 2.5 | 1.9 |
| EV/EBIT (adj.) | 30.8 | 21.1 | - | - | - | 19.7 | 4.7 | 3.2 |
| EV/EBIT | 35.4 | 26.2 | - | - | - | 43.7 | 5.5 | 3.5 |
| P/E (adj.) | 37.7 | 37.5 | - | - | - | 22.6 | 5.9 | 4.4 |
| P/E | 46.1 | 55.3 | - | - | - | 81.5 | 7.2 | 5.0 |
| P/B | 8.9 | 2.5 | 1.3 | 0.8 | 1.0 | 1.0 | 0.8 | 0.7 |
| P/S | 2.6 | 1.9 | 0.8 | 0.5 | 0.6 | 0.5 | 0.4 | 0.3 |
| Dividend yield | 1.5 % | 0.9 % | 0.4 % | 2.7 % | 5.3 % | |||
| Equity ratio | 36.2 % | 62.7 % | 57.7 % | 62.2 % | 60.6 % | 61.2 % | 62.6 % | 61.0 % |
| Gearing ratio | 110.2 % | -14.6 % | 2.3 % | 17.3 % | 19.5 % | 14.0 % | 4.8 % | -3.5 % |
Login required
This content is only available for logged in users
Quarter data
| Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.0 | 30.5 | 12.2 | 17.7 | 30.0 | ||||
| EBITDA | 1.7 | 2.5 | 0.4 | 2.4 | 2.7 | ||||
| EBIT | -0.3 | -1.5 | -1.5 | 0.5 | -1.0 | ||||
| Profit before taxes | -0.5 | -1.9 | -1.7 | 0.4 | -1.3 | ||||
| Net income | -0.5 | -2.0 | -1.7 | 0.4 | -1.3 |
Login required
This content is only available for logged in users
ShowingAll content types
RT’s economic review does not yet indicate a turn in the market situation of construction product companies
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