Valuation Innofactor

Stocks

Delayed Nasdaq Helsinki 05:47:13 23/04/2025 pm IST			5-day change	1st Jan Change
1.710 ^EUR	-.--%		-.--%	-

25/25/25	Innofactor Delists from Nasdaq Helsinki Following Takeover by Onni Bidco	MT
31/25/31	Innofactor to Delist from Nasdaq Helsinki	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	26.84	47.67	55.49	38.87	43.79	60.31
Change	-	77.58%	16.4%	-29.95%	12.64%	37.73%
Enterprise Value (EV) ¹	42.79	59.99	63.34	51.26	52.98	67.28
Change	-	40.21%	5.59%	-19.07%	3.34%	27.01%
P/E	63.5x	27.1x	12.6x	11.8x	13.6x	241x
PBR	1.21x	2.03x	2.23x	1.54x	1.72x	2.6x
PEG	-	0x	0x	-0.4x	10.05x	-2.6x
Capitalization / Revenue	0.42x	0.72x	0.84x	0.55x	0.55x	0.78x
EV / Revenue	0.67x	0.91x	0.95x	0.72x	0.66x	0.87x
EV / EBITDA	12x	8.37x	11.3x	9.26x	7.6x	15.5x
EV / EBIT	53.8x	24x	16.5x	11.3x	9.08x	19.9x
EV / FCF	8.12x	11.9x	15.3x	13x	11.6x	9.92x
FCF Yield	12.3%	8.43%	6.52%	7.71%	8.61%	10.1%
Dividend per Share ²	-	0.02	0.08	-	-	-
Rate of return	-	1.57%	5.28%	-	-	-
EPS ²	0.0113	0.0471	0.1205	0.0888	0.09	0.006999
Distribution rate	-	42.5%	66.4%	-	-	-
Net sales ¹	64.2	66.16	66.36	71.13	80.26	77.58
EBITDA ¹	3.557	7.163	5.623	5.534	6.972	4.352
EBIT ¹	0.795	2.5	3.838	4.521	5.835	3.385
Net income ¹	0.418	1.761	4.504	3.32	3.438	0.263
Net Debt ¹	15.94	12.32	7.854	12.39	9.191	6.979
Reference price ²	0.718	1.275	1.515	1.052	1.225	1.685
Nbr of stocks (in thousands)	37,388	37,388	36,626	36,950	35,744	35,789
Announcement Date	10/03/20	09/03/21	10/03/22	09/03/23	06/03/24	31/03/25

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INNOFACTOR	-	-	-	-	7.06Cr
MICROSOFT CORPORATION	24.44x	9.02x	14.7x	0.81%	3,57300Cr
PALANTIR TECHNOLOGIES INC.	114.85x	49.58x	80.48x	-.--%	42TCr
CADENCE DESIGN SYSTEMS, INC.	65.32x	13.78x	29.06x	-.--%	8.64TCr
DATADOG, INC.	412.24x	17.67x	69.86x	-.--%	8.35TCr
SYNOPSYS, INC.	147.45x	8.65x	22.07x	-.--%	7.62TCr
SEA LIMITED	39.55x	1.99x	15.9x	-.--%	7.18TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	125.28x	5.15x	24.84x	-.--%	4.49TCr
ATLASSIAN CORPORATION	176.77x	5.62x	21.7x	-.--%	4.43TCr
DASSAULT SYSTÈMES SE	22.33x	4.26x	11.75x	1.27%	3.44TCr
Average	125.36x	12.86x	32.26x	0.23%	44.32TCr
Weighted average by Cap.	45.95x	12.87x	22.52x	0.66%