Log in to your Inderes Free account to see all free content on this page.
Springvest
7.15
EUR
-0.69 %
SPRINGVEST
First North Finland
Financial Services
Financials
867 following
www.springvest.fi/springvestin-sijoittajille
Springvest is active in the financial industry. The company operates as a manager and organizer of public issues for previously unlisted growth companies. The company provides financing and opportunities to invest in unlisted shares. The business is mainly conducted in Finland. Springvest was founded in 2012 and has its headquarters in Helsinki.
P/E (adj.) (24e)
34.33
EV/EBIT (adj.) (24e)
26.29
P/B (24e)
1.46
Dividend yield-% (24e)
2.52 %
Target price
7.80 EUR
Recommendation
Reduce
Updated
20.8.2024
First North Finland
SPRING
Daily low / high price
7.15 / 7.5
EUR
Market cap
39.83M EUR
Turnover
24.99K EUR
Volume
3.4K
Business risk
Valuation risk
Current
Previous
Analyst
Antti Luiro
Head of Nordic ER Development, Analyst
Financial calendar
Business review
12.11.2024
Extraordinary general meeting
04.12.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Janne Laakso | 7.8 % | 7.8 % |
| Jouni Junkkila | 7.7 % | 7.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Soudunsaari Aki | 03.07.2023 | 299,999EUR |
Premium
This content is for our Premium customers only.
Forum updates
Varjon anti näyttää tulleen täyteen
8/27/2024, 9:03 AM💙 14
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.3 | 4.0 | 3.8 | 3.8 | 6.4 | 6.1 | 6.3 | 6.6 |
| growth-% | 17.2 % | 24.1 % | -5.9 % | -0.0 % | 67.4 % | -3.3 % | 2.8 % | 4.0 % |
| EBITDA | 0.7 | 0.4 | 0.8 | 0.5 | 1.5 | 1.2 | 1.3 | 1.4 |
| EBIT (adj.) | 0.7 | 0.8 | 0.7 | 0.5 | 1.5 | 1.2 | 1.3 | 1.4 |
| EBIT | 0.7 | 0.4 | 0.7 | 0.5 | 1.5 | 1.2 | 1.3 | 1.4 |
| Profit before taxes | 0.7 | 0.4 | 0.7 | 0.5 | 1.5 | 1.2 | 1.3 | 1.4 |
| Net income | 0.6 | 0.3 | 0.6 | 0.4 | 1.2 | 1.0 | 1.0 | 1.1 |
| EPS (adj.) | 0.10 | 0.12 | 0.11 | 0.06 | 0.21 | 0.17 | 0.19 | 0.21 |
| growth-% | 121.6 % | 10.8 % | -7.6 % | -39.4 % | 220.5 % | -16.0 % | 7.5 % | 9.0 % |
| Dividend | 0.11 | 2.30 | 0.10 | 0.15 | 0.18 | 0.16 | 0.16 | 0.18 |
| Dividend ratio | 102.3 % | 4,282.9 % | 93.2 % | 230.8 % | 86.4 % | 91.4 % | 85.0 % | 87.8 % |
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-% | 22.8 % | 9.7 % | 20.3 % | 14.4 % | 23.1 % | 20.3 % | 20.9 % | 21.9 % |
| EBIT-% (adj.) | 22.8 % | 19.8 % | 19.5 % | 14.1 % | 22.9 % | 20.0 % | 20.9 % | 21.9 % |
| EBIT-% | 22.8 % | 9.2 % | 19.5 % | 14.1 % | 22.9 % | 20.0 % | 20.9 % | 21.9 % |
| ROE | 4.5 % | 2.0 % | 3.8 % | 2.0 % | 4.9 % | 3.2 % | 2.8 % | 2.6 % |
| ROI | 5.8 % | 2.6 % | 4.7 % | 2.9 % | 6.1 % | 4.0 % | 3.5 % | 3.2 % |
Login required
This content is only available for logged in users
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 8.77 | 8.14 | 3.89 | 4.22 | 7.15 | 7.15 | 7.15 | 7.15 |
| Shares | 5.5 | 5.5 | 5.5 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| Market cap | 48.2 | 44.8 | 21.4 | 23.5 | 39.8 | 39.8 | 39.8 | 39.8 |
| Enterprise value | 47.3 | 38.7 | 19.7 | 21.9 | 38.2 | 38.2 | 38.0 | 37.8 |
| EV/S | 14.5 | 9.6 | 5.2 | 5.8 | 6.0 | 6.2 | 6.0 | 5.8 |
| EV/EBITDA | 63.9 | 99.0 | 25.6 | 40.0 | 26.0 | 30.6 | 28.9 | 26.3 |
| EV/EBIT (adj.) | 63.9 | 48.4 | 26.7 | 40.8 | 26.3 | 31.1 | 28.9 | 26.3 |
| EV/EBIT | 63.9 | 104.4 | 26.7 | 40.8 | 26.3 | 31.1 | 28.9 | 26.3 |
| P/E (adj.) | 83.6 | 70.0 | 36.2 | 64.9 | 34.3 | 40.9 | 38.0 | 34.9 |
| P/E | 83.6 | 151.4 | 36.2 | 64.9 | 34.3 | 40.9 | 38.0 | 34.9 |
| P/B | 3.4 | 3.0 | 1.3 | 1.2 | 1.5 | 1.2 | 1.0 | 0.8 |
| P/S | 14.8 | 11.1 | 5.6 | 6.2 | 6.3 | 6.5 | 6.3 | 6.1 |
| Dividend yield | 1.2 % | 28.3 % | 2.6 % | 3.6 % | 2.5 % | 2.2 % | 2.2 % | 2.5 % |
| Equity ratio | 79.2 % | 75.5 % | 80.8 % | 80.1 % | 83.4 % | 86.3 % | 88.5 % | 90.3 % |
| Gearing ratio | -6.5 % | -40.5 % | -10.0 % | -8.2 % | -6.1 % | -4.9 % | -4.4 % | -4.2 % |
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 | 1.9 | 3.8 | 3.7 | 2.7 | 6.4 | ||||
| EBITDA | 0.3 | 0.5 | 1.2 | 0.3 | 1.5 | ||||
| EBIT | 0.2 | 0.5 | 1.2 | 0.3 | 1.5 | ||||
| Profit before taxes | 0.2 | 0.5 | 1.2 | 0.3 | 1.5 | ||||
| Net income | 0.2 | 0.4 | 0.9 | 0.2 | 1.2 |
Login required
This content is only available for logged in users