VINCIT OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.81 EUR | +1.08% |
|
-1.40% | -13.00% |
| Apr. 25 | Vincit Oyj Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 22 | Vincit Oyj Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 60.39 | 87.25 | 99.36 | 68.27 | 53.48 | 46.53 | - | - |
| Enterprise Value (EV) 1 | 60.39 | 87.25 | 99.36 | 68.27 | 41.43 | 34.93 | 33.83 | 46.53 |
| P/E ratio | - | 19.9 x | 27.7 x | -208 x | -19 x | -281 x | 35.1 x | 21.6 x |
| Yield | 2.8% | 2.51% | 2.49% | 3.61% | 3.1% | 5.34% | 6.05% | 7.12% |
| Capitalization / Revenue | 1.25 x | 1.67 x | 1.62 x | 0.81 x | 0.55 x | 0.51 x | 0.48 x | 0.45 x |
| EV / Revenue | 1.25 x | 1.67 x | 1.62 x | 0.81 x | 0.42 x | 0.39 x | 0.35 x | 0.45 x |
| EV / EBITDA | 14 x | 10.7 x | - | - | 21.1 x | 6.85 x | 5.13 x | 5.89 x |
| EV / FCF | - | 11.1 x | - | - | 9.75 x | 26.9 x | 8.9 x | 9.69 x |
| FCF Yield | - | 8.98% | - | - | 10.3% | 3.72% | 11.2% | 10.3% |
| Price to Book | - | - | - | - | 1.48 x | 1.36 x | 1.41 x | - |
| Nbr of stocks (in thousands) | 12,079 | 12,152 | 12,388 | 16,412 | 16,558 | 16,558 | - | - |
| Reference price 2 | 5.000 | 7.180 | 8.020 | 4.160 | 3.230 | 2.810 | 2.810 | 2.810 |
| Announcement Date | 2/6/20 | 2/4/21 | 2/3/22 | 2/28/23 | 2/22/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 48.21 | 52.36 | 61.51 | 84.79 | 98.08 | 90.6 | 96.4 | 104 |
| EBITDA 1 | 4.325 | 8.166 | - | - | 1.968 | 5.1 | 6.6 | 7.9 |
| EBIT 1 | 3.453 | 7.58 | 5.905 | 3.136 | 3.376 | 4.2 | 5.8 | 7 |
| Operating Margin | 7.16% | 14.48% | 9.6% | 3.7% | 3.44% | 4.64% | 6.02% | 6.73% |
| Earnings before Tax (EBT) 1 | - | 5.788 | 4.827 | 0.247 | -2.463 | 1.1 | 2.8 | 4 |
| Net income 1 | - | 4.367 | - | - | -2.853 | -0.1 | 1.3 | 2.2 |
| Net margin | - | 8.34% | - | - | -2.91% | -0.11% | 1.35% | 2.12% |
| EPS 2 | - | 0.3600 | 0.2900 | -0.0200 | -0.1700 | -0.0100 | 0.0800 | 0.1300 |
| Free Cash Flow 1 | - | 7.839 | - | - | 4.249 | 1.3 | 3.8 | 4.8 |
| FCF margin | - | 14.97% | - | - | 4.33% | 1.43% | 3.94% | 4.62% |
| FCF Conversion (EBITDA) | - | 96% | - | - | 215.9% | 25.49% | 57.58% | 60.76% |
| FCF Conversion (Net income) | - | 179.51% | - | - | - | - | 292.31% | 218.18% |
| Dividend per Share 2 | 0.1400 | 0.1800 | 0.2000 | 0.1500 | 0.1000 | 0.1500 | 0.1700 | 0.2000 |
| Announcement Date | 2/6/20 | 2/4/21 | 2/3/22 | 2/28/23 | 2/22/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q1 | 2022 S1 | 2022 S2 | 2023 Q1 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 23.6 | 26.74 | 25.61 | 30.71 | 30.8 | 17.5 | 35.8 | 48.99 | 27.8 | 52.8 | 45.28 | 45.4 | 45.2 |
| EBITDA | 2.188 | 3.623 | 4.544 | - | - | - | - | - | - | 2.339 | -0.371 | 1.9 | 3.3 |
| EBIT 1 | 1.703 | 3.335 | 4.245 | 3.514 | 2.392 | 1.8 | 2.64 | 0.496 | 2.4 | 2.153 | 1.223 | 1.4 | 2.8 |
| Operating Margin | 7.22% | 12.47% | 16.57% | 11.44% | 7.77% | 10.29% | 7.37% | 1.01% | 8.63% | 4.08% | 2.7% | 3.08% | 6.19% |
| Earnings before Tax (EBT) | - | - | 3.331 | 2.625 | 2.202 | - | 1.797 | -1.55 | - | 0.136 | -2.599 | - | 1.2 |
| Net income | - | 1.672 | 2.695 | - | - | - | - | - | - | -0.284 | -2.569 | -0.5 | 0.4 |
| Net margin | - | 6.25% | 10.52% | - | - | - | - | - | - | -0.54% | -5.67% | -1.1% | 0.88% |
| EPS | 0.0400 | 0.1400 | 0.2200 | 0.1700 | 0.1300 | - | 0.1000 | -0.0900 | - | -0.0200 | -0.1600 | -0.0300 | 0.0300 |
| Dividend per Share | - | - | - | - | 0.2000 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/6/20 | 8/27/20 | 2/4/21 | 7/29/21 | 2/3/22 | 4/28/22 | 8/25/22 | 2/28/23 | 4/27/23 | 7/27/23 | 2/22/24 | - | - |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 12.1 | 11.6 | 12.7 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 7.84 | - | - | 4.25 | 1.3 | 3.8 | 4.8 |
| ROE (net income / shareholders' equity) | - | - | - | - | -7.5% | -0.2% | 3.8% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | 2.180 | 2.070 | 2.000 | - |
| Cash Flow per Share 2 | - | 0.6600 | - | - | 0.3100 | 0.0600 | 0.3200 | - |
| Capex 1 | - | 0.22 | - | - | 1.01 | 1.2 | 1.5 | 1.5 |
| Capex / Sales | - | 0.41% | - | - | 1.03% | 1.32% | 1.56% | 1.44% |
| Announcement Date | 2/6/20 | 2/4/21 | 2/3/22 | 2/28/23 | 2/22/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
2.81
EUR
Average target price
3.1
EUR
Spread / Average Target
+10.32%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -13.00% | 50.36M | |
| -12.82% | 192B | |
| +1.70% | 169B | |
| +4.35% | 157B | |
| +7.95% | 103B | |
| +34.09% | 82.8B | |
| +12.22% | 82.82B | |
| -4.92% | 73.21B | |
| -22.32% | 51.79B | |
| -7.84% | 44.01B |
- Stock Market
- Equities
- VINCIT Stock
- Financials Vincit Oyj
