Incap
10.61 EUR +0.86%Incap operates in the industrial sector. The company supplies equipment and associated services for industrial companies, where the range includes PCB assembly, system integrations, box building integration, design validation, and inspection methods. The largest operations are in the Nordic countries, the Baltics, and Asia. The company was originally established in 1985 and is headquartered in Helsinki.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Erkki Etola and controlled entities | 22.6 % | 22.6 % |
Nordea Life Assurance Finland Ltd. | 6.3 % | 6.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Miroslav Michalik | 23.08.2024 | 10,935EUR |
Jr. David Spehar | 21.03.2024 | 4,910EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 106.5 | 169.8 | 263.8 | 221.6 | 236.0 | 271.3 | 298.5 | 328.3 |
growth-% | 49.9 % | 59.4 % | 55.4 % | -16.0 % | 6.5 % | 15.0 % | 10.0 % | 10.0 % |
EBITDA | 15.9 | 29.3 | 42.8 | 32.8 | 35.3 | 39.9 | 44.1 | 48.5 |
EBIT (adj.) | 14.6 | 26.8 | 40.0 | 30.6 | 30.2 | 35.2 | 39.2 | 43.5 |
EBIT | 12.6 | 26.0 | 39.0 | 28.2 | 29.5 | 34.4 | 38.4 | 42.7 |
Profit before taxes | 11.5 | 25.7 | 36.7 | 26.4 | 29.0 | 34.2 | 38.4 | 43.2 |
Net income | 9.2 | 21.1 | 27.6 | 19.8 | 22.2 | 26.0 | 29.2 | 32.8 |
EPS (adj.) | 0.37 | 0.74 | 0.98 | 0.75 | 0.77 | 0.90 | 1.01 | 1.14 |
growth-% | 30.5 % | 97.9 % | 31.5 % | -23.4 % | 3.2 % | 17.4 % | 12.1 % | 12.2 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 |
Dividend ratio | 20.0 % |
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-% | 15.0 % | 17.2 % | 16.2 % | 14.8 % | 14.9 % | 14.7 % | 14.8 % | 14.8 % |
EBIT-% (adj.) | 13.8 % | 15.8 % | 15.2 % | 13.8 % | 12.8 % | 13.0 % | 13.1 % | 13.3 % |
EBIT-% | 11.8 % | 15.3 % | 14.8 % | 12.7 % | 12.5 % | 12.7 % | 12.9 % | 13.0 % |
ROE | 30.6 % | 41.5 % | 36.7 % | 20.4 % | 18.8 % | 18.3 % | 17.2 % | 16.4 % |
ROI | 33.0 % | 42.4 % | 42.7 % | 22.7 % | 20.8 % | 21.8 % | 20.8 % | 20.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.69 | 15.70 | 17.10 | 7.75 | 10.61 | 10.61 | 10.61 | 10.61 |
Shares | 29.1 | 29.2 | 29.3 | 29.4 | 29.4 | 29.4 | 29.4 | 29.4 |
Market cap | 107.4 | 459.2 | 500.3 | 228.1 | 312.0 | 312.0 | 312.0 | 312.0 |
Enterprise value | 113.3 | 461.2 | 513.9 | 219.7 | 286.9 | 269.7 | 246.6 | 219.5 |
EV/S | 1.1 | 2.7 | 1.9 | 1.0 | 1.2 | 1.0 | 0.8 | 0.7 |
EV/EBITDA | 7.1 | 15.8 | 12.0 | 6.7 | 8.1 | 6.8 | 5.6 | 4.5 |
EV/EBIT (adj.) | 7.7 | 17.2 | 12.8 | 7.2 | 9.5 | 7.7 | 6.3 | 5.0 |
EV/EBIT | 9.0 | 17.8 | 13.2 | 7.8 | 9.7 | 7.8 | 6.4 | 5.1 |
P/E (adj.) | 9.8 | 21.2 | 17.5 | 10.4 | 13.8 | 11.7 | 10.5 | 9.3 |
P/E | 11.6 | 21.8 | 18.1 | 11.5 | 14.1 | 12.0 | 10.7 | 9.5 |
P/B | 2.8 | 7.3 | 5.7 | 2.1 | 2.4 | 2.0 | 1.7 | 1.4 |
P/S | 1.0 | 2.7 | 1.9 | 1.0 | 1.3 | 1.1 | 1.0 | 1.0 |
Dividend yield | 2.1 % | |||||||
Equity ratio | 50.4 % | 51.9 % | 53.6 % | 60.6 % | 65.3 % | 67.3 % | 69.6 % | 71.6 % |
Gearing ratio | 15.3 % | 3.2 % | 15.6 % | -7.9 % | -19.5 % | -27.3 % | -35.5 % | -42.7 % |
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 | 50.0 | 42.4 | 221.6 | 51.4 | 57.6 | 61.0 | 66.0 | 236.0 | |
EBITDA | 6.9 | 5.0 | 32.8 | 7.3 | 8.6 | 9.3 | 10.1 | 35.3 | |
EBIT | 5.7 | 3.7 | 28.2 | 6.0 | 6.8 | 7.9 | 8.8 | 29.5 | |
Profit before taxes | 5.7 | 2.4 | 26.4 | 6.3 | 6.6 | 7.6 | 8.6 | 29.0 | |
Net income | 4.4 | 1.4 | 19.8 | 4.9 | 5.1 | 5.7 | 6.4 | 22.2 |
Login required
This content is only available for logged in users
Incap Corporation: Managers’ transactions – Miroslav Michalik
Incap Q2'24: No surprises to be found even on close inspection
Join Inderes community
Don't miss out - create an account and get all the possible benefits