Company Overview
Aallon Group is a Finnish-based company that specializes in providing high-quality services and solutions to its clients. The company was founded with the aim of delivering exceptional customer experiences and building long-term relationships with its clients. With a strong focus on innovation, Aallon Group has established itself as a leading player in the market. The company's primary mission is to provide innovative and effective solutions that meet the evolving needs of its clients. By doing so, Aallon Group aims to establish itself as a trusted partner for businesses seeking to succeed in today's fast-paced market.
Aallon Group's primary mission is to deliver exceptional customer experiences and build long-term relationships with its clients. The company's core values include innovation, customer satisfaction, and teamwork. Aallon Group is committed to staying ahead of the curve in terms of technology and industry trends, ensuring that its solutions remain relevant and effective. By prioritizing customer needs and fostering a collaborative work environment, Aallon Group aims to establish itself as a trusted partner for businesses seeking to succeed.
Key Products/Services
Aallon Group offers a range of services and solutions designed to meet the evolving needs of its clients. These include:
- Accounting services: Aallon Group provides high-quality accounting services, including accounting, tax consulting, and financial advisory services.
- Advisory and expert services: The company offers expert advice and guidance on a range of topics, from business strategy to operational efficiency.
- Digital services: Aallon Group provides innovative digital solutions designed to help businesses succeed in today's fast-paced market.
Aallon Group's services are designed to provide clients with the expertise and support they need to achieve their goals. By leveraging its team of experienced professionals, the company is able to deliver tailored solutions that meet the unique needs of each client.
By partnering with Aallon Group, businesses can gain access to the expertise and resources they need to succeed. With its commitment to innovation, customer satisfaction, and teamwork, the company is well-positioned to help businesses thrive in today's fast-paced market.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
| Target Valuation (MEur) | 56.8 | 47.7 | 54.4 | 57.7 | 59.9 | 61.1 | 61.1 |
| Target Price | 14.53 | 12.18 | 13.89 | 14.75 | 15.3 | 15.62 | 15.62 |
| Potential, % | 39.2 | 15.5 | 58.1 | 38.4 | 68.3 | 71.6 | 71.6 |
| Recommendation | Buy | Hold | Buy | Buy | Buy | Buy | Buy |
| MCAP (MEur) | 40.8 | 41.3 | 34.4 | 41.7 | 35.6 | 35.6 | 35.6 |
| Price | 10.44 | 10.55 | 8.79 | 10.65 | 9.09 | 9.09 | 9.09 |
| EV | 46.0 | 42.0 | 39.0 | 48.0 | 44.0 | 44.0 | 44.0 |
| P/S | 1.39 | 1.25 | 0.98 | 1.05 | 0.86 | 0.92 | 0.9 |
| EV/S | 1.57 | 1.29 | 1.1 | 1.22 | 1.06 | 1.14 | 1.11 |
| EV/EBIT | 21.21 | 17.07 | 12.35 | 16.29 | 11.72 | 15.06 | 13.16 |
| P/E | 26.51 | 23.26 | 14.55 | 18.03 | 12.96 | 15.29 | 13.39 |
| P/B | 3.03 | 2.84 | 2.16 | 2.53 | 1.94 | 1.72 | 1.53 |
| P/OCF | 8.9 | 9.26 | 6.97 | 11.34 | 6.0 | 6.8 | 6.49 |
| EV/OCF | 10.05 | 9.53 | 7.82 | 13.16 | 7.35 | 8.36 | 7.98 |
| P/FCF | 90.93 | 10.9 | -119.77 | -76.64 | 15.31 | 21.8 | 18.91 |
| EV/FCF | 102.64 | 11.21 | -134.38 | -88.96 | 18.73 | 26.82 | 23.26 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 29.3 | 32.9 | 35.1 | 39.6 | 41.2 | 38.6 | 39.4 |
| Rev. Growth, % | 19.6 | 12.3 | 6.7 | 12.8 | 4.0 | -6.3 | 2.1 |
| Ebit | 2.2 | 2.5 | 3.1 | 3.0 | 3.7 | 2.9 | 3.3 |
| Ebit Growth, % | 46.7 | 13.6 | 24.0 | -3.2 | 23.3 | -21.6 | 13.8 |
| Ebit, % | 7.5 | 7.6 | 8.8 | 7.6 | 9.0 | 7.5 | 8.4 |
| Profit | 1.5 | 1.8 | 2.4 | 2.3 | 2.7 | 2.3 | 2.7 |
| EPS | 0.38 | 0.46 | 0.61 | 0.59 | 0.69 | 0.59 | 0.69 |
| Profit Growth, % | 66.7 | 20.0 | 33.3 | -4.2 | 17.4 | -14.8 | 17.4 |
| Profit, % | 5.1 | 5.5 | 6.8 | 5.8 | 6.6 | 6.0 | 6.9 |
Balance Sheet
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Acc. Receivable | 3.6 | 3.6 | 4.7 | 4.8 | 5.0 | 5.1 | 5.2 |
| Cash | 2.9 | 4.1 | 3.6 | 2.1 | 2.7 | 2.5 | 2.5 |
| Equity | 13.5 | 14.5 | 15.9 | 16.5 | 18.3 | 20.7 | 23.3 |
| ROE, % | 11.1 | 12.4 | 15.1 | 13.9 | 14.8 | 11.1 | 11.6 |
| ROCE, % | 10.2 | 12.7 | 13.1 | 11.9 | 12.8 | 9.2 | 9.7 |
| Net Debt | 5.3 | 1.2 | 4.2 | 6.7 | 8.0 | 8.2 | 8.2 |
| Gearing, % | 39.0 | 8.0 | 26.4 | 40.6 | 43.4 | 39.7 | 35.1 |
| Equity ratio, % | 46.2 | 52.3 | 45.4 | 45.9 | 43.2 | 44.7 | 46.3 |
| Acc. Payable | 5.9 | 6.2 | 7.6 | 6.9 | 8.2 | 8.7 | 9.1 |
| Total Assets | 29.2 | 27.7 | 35.0 | 35.9 | 42.5 | 46.2 | 50.4 |
| ROA, % | 5.1 | 6.5 | 6.9 | 6.4 | 6.4 | 5.0 | 5.4 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 4.6 | 4.5 | 4.9 | 3.7 | 5.9 | 5.2 | 5.5 |
| Investment Cash Flow | -4.1 | -0.7 | -5.2 | -4.2 | -3.6 | -3.6 | -3.6 |
| Free Cash Flow | 0.4 | 3.8 | -0.3 | -0.5 | 2.3 | 1.6 | 1.9 |
| OCF/CAPEX | 1.11 | 6.65 | 0.94 | 0.87 | 1.65 | 1.45 | 1.52 |
| Financial Cash Flow | -0.7 | -2.5 | -2.3 | -1.0 | -1.7 | -1.9 | -1.9 |
Disclaimer
Risk Disclosure: Trading in financial instruments involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
The data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes.
Contact: quant@quantfactory.eu