Etteplan
12.8 EUR -1.54%Etteplan operates in the industrial sector. The company offers consulting and installation services for industrial machines and associated systems. Examples of solutions include system development, automated solutions, technical documentation services, and risk and control systems. Customers are found in various industries worldwide, especially active in the automotive, aerospace, and defense industries. The head office is located in Vantaa.
Latest research
Extensive report
Analyst
![Juha Kinnunen Juha Kinnunen](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2022-10/juha-kinnunen-1.png)
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ingman Group Oy Ab | 66.2 % | 66.2 % |
Oy Fincorp Ab | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mikael Vatn | 27.06.2024 | 41,947EUR |
Mikael Vatn | 26.06.2024 | 22,713EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 259.7 | 300.1 | 350.2 | 360.0 | 388.2 | 413.6 | 442.6 | 469.3 |
growth-% | -1.4 % | 15.6 % | 16.7 % | 2.8 % | 7.9 % | 6.5 % | 7.0 % | 6.0 % |
EBITDA | 40.4 | 43.7 | 48.6 | 44.4 | 51.3 | 59.7 | 64.1 | 68.6 |
EBIT (adj.) | 27.1 | 30.8 | 35.0 | 32.6 | 36.4 | 42.2 | 45.7 | 48.5 |
EBIT | 22.4 | 25.8 | 28.6 | 25.5 | 30.2 | 36.9 | 40.4 | 43.2 |
Profit before taxes | 21.1 | 24.9 | 22.4 | 20.8 | 26.4 | 33.2 | 37.9 | 41.5 |
Net income | 17.1 | 20.0 | 18.2 | 16.6 | 20.2 | 25.9 | 29.6 | 32.4 |
EPS (adj.) | 0.84 | 0.96 | 1.10 | 0.89 | 1.00 | 1.20 | 1.35 | 1.46 |
growth-% | 9.9 % | 14.6 % | 14.2 % | -19.0 % | 12.7 % | 19.9 % | 12.2 % | 8.3 % |
Dividend | 0.34 | 0.40 | 0.36 | 0.30 | 0.36 | 0.51 | 0.59 | 0.65 |
Dividend ratio | 49.5 % | 50.1 % | 49.7 % | 45.2 % | 45.0 % | 49.0 % | 50.0 % | 50.0 % |
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-% | 15.6 % | 14.6 % | 13.9 % | 12.3 % | 13.2 % | 14.4 % | 14.5 % | 14.6 % |
EBIT-% (adj.) | 10.4 % | 10.3 % | 10.0 % | 9.1 % | 9.4 % | 10.2 % | 10.3 % | 10.3 % |
EBIT-% | 8.6 % | 8.6 % | 8.2 % | 7.1 % | 7.8 % | 8.9 % | 9.1 % | 9.2 % |
ROE | 20.8 % | 21.6 % | 17.7 % | 15.1 % | 16.8 % | 19.2 % | 19.5 % | 19.1 % |
ROI | 16.0 % | 15.6 % | 15.3 % | 13.1 % | 14.9 % | 17.7 % | 19.3 % | 20.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 12.95 | 16.90 | 14.60 | 13.80 | 12.80 | 12.80 | 12.80 | 12.80 |
Shares | 24.9 | 25.1 | 25.0 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 |
Market cap | 322.3 | 423.9 | 365.6 | 346.4 | 321.3 | 321.3 | 321.3 | 321.3 |
Enterprise value | 362.8 | 472.0 | 436.6 | 409.5 | 381.5 | 365.7 | 344.4 | 332.3 |
EV/S | 1.4 | 1.6 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.7 |
EV/EBITDA | 9.0 | 10.8 | 9.0 | 9.2 | 7.4 | 6.1 | 5.4 | 4.8 |
EV/EBIT (adj.) | 13.4 | 15.3 | 12.5 | 12.6 | 10.5 | 8.7 | 7.5 | 6.9 |
EV/EBIT | 16.2 | 18.3 | 15.3 | 16.0 | 12.6 | 9.9 | 8.5 | 7.7 |
P/E (adj.) | 15.5 | 17.6 | 13.3 | 15.5 | 12.8 | 10.7 | 9.5 | 8.8 |
P/E | 18.9 | 21.1 | 20.0 | 20.8 | 15.9 | 12.4 | 10.9 | 9.9 |
P/B | 3.7 | 4.3 | 3.4 | 3.0 | 2.5 | 2.2 | 2.0 | 1.8 |
P/S | 1.2 | 1.4 | 1.0 | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 |
Dividend yield | 2.6 % | 2.4 % | 2.5 % | 2.2 % | 2.8 % | 4.0 % | 4.6 % | 5.0 % |
Equity ratio | 40.5 % | 39.7 % | 38.2 % | 40.9 % | 43.3 % | 47.9 % | 51.3 % | 54.9 % |
Gearing ratio | 46.6 % | 48.6 % | 66.8 % | 55.3 % | 47.5 % | 30.9 % | 14.4 % | 6.2 % |
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 | 89.8 | 80.0 | 95.2 | 360.0 | 97.1 | 98.3 | 88.8 | 104.0 | 388.2 |
EBITDA | 10.8 | 9.5 | 13.1 | 44.4 | 11.6 | 13.2 | 11.7 | 14.9 | 51.3 |
EBIT | 6.1 | 5.0 | 8.2 | 25.5 | 6.7 | 7.8 | 6.3 | 9.5 | 30.2 |
Profit before taxes | 5.2 | 3.4 | 6.6 | 20.8 | 5.6 | 6.9 | 5.4 | 8.6 | 26.4 |
Net income | 3.8 | 2.6 | 5.9 | 16.6 | 4.0 | 5.4 | 4.2 | 6.7 | 20.2 |
Login required
This content is only available for logged in users
Etteplan and Valmet collaborate to transform process efficiency with AI service solutions
Etteplan acquires stake in Bangladesh's largest IT consulting firm
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Boliden Harjavalta aims to become the frontrunner in metal industry in collaboration with Etteplan
Elomatic's paper machine engineering and documentation department functions in Jyväskylä, Finland partially transferred to Etteplan
Japanese company Konoike uses Etteplan's digitalization and artificial intelligence (AI) expertise in the development of its business
Etteplan acquires AFFRA AB, a Swedish consulting company specializing in testing
![Etteplan Oyj, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/d84a003b-0080-4a9a-9631-ddd0efee0fb7.png)
Etteplan Oyj, Q1, 2024
Etteplan: ETTEPLAN Q1 2024: The year started as expected
Etteplan's January-March 2024 interim report to be published on May 8, 2024
Registration of Etteplan Oyj's new shares with the trade register and into book-entry system
Škoda Transtech's engineering and documentation department's operations in Oulu, Finland will be partially transferred to Etteplan
Resolutions of the organization meeting of Etteplan Oyj's Board of Directors
Resolutions of Etteplan Oyj's Annual General Meeting of Shareholders
Etteplan's Annual Report 2023 has been published
Etteplan Oyj's updated Remuneration policy published
Etteplan Oyj's Corporate governance statement, Statement of non-financial information and Remuneration report for 2023 published
![Etteplan Q4’23 – Thursday, Feb. 8 at 2:30 pm EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/70839be7-7d5d-4543-bd73-993f9431aab8.png)