Company Overview
Talenom Oyj is a Finnish company that provides a range of services and solutions to its clients across various industries, including accounting, finance and consulting. With a strong presence in Finland, Sweden, and Spain, Talenom offers a unique blend of local expertise and global capabilities.
The company's primary mission is to provide innovative and tailored solutions that help its clients achieve their business objectives. At the heart of Talenom's approach are its core values: innovation, excellence, collaboration, and sustainability. These values guide everything from its product development to its operational practices.
Key Products/Services
Talenom's portfolio includes a range of services, including:
- Financial consulting and advisory services, helping clients navigate complex financial regulations and optimize their financial performance.
- Tax and accounting services, ensuring compliance with local and international tax laws and regulations.
- Human resources and payroll services, supporting clients in managing their workforce effectively.
These services are designed to address the unique challenges faced by businesses in various industries, from finance and consulting to software development and more. By providing tailored solutions that meet specific client needs, Talenom aims to establish itself as a trusted partner for businesses seeking to achieve success in an increasingly complex and competitive landscape.
Benefits
The benefits of working with Talenom are numerous:
- Access to innovative solutions and expertise, helping clients stay ahead of the curve in their respective industries.
- Personalized service and support, ensuring that each client receives tailored attention and guidance.
- Global capabilities and local expertise, enabling Talenom to provide a unique blend of international reach and regional insight.
- A commitment to sustainability and social responsibility, reflecting the company's values and guiding its operations.
By partnering with Talenom, businesses can tap into a wealth of knowledge, expertise, and resources, positioning themselves for success in an ever-changing market landscape. With its strong focus on innovation, excellence, collaboration, and sustainability, Talenom is well-positioned to help clients achieve their goals and drive growth in the years ahead.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 45.0 | 45.0 | 45.5 | 45.5 | 45.6 | 45.6 | 45.6 |
| Target Valuation (MEur) | 147.9 | 137.7 | 127.1 | 86.6 | 69.4 | 77.4 | 77.4 |
| Targer Price | 3.29 | 3.06 | 2.8 | 1.9 | 1.52 | 1.7 | 1.7 |
| Potential, % | -63.8 | -50.6 | -31.7 | -37.1 | 14.3 | 27.5 | 27.5 |
| Recommendation | Sell | Sell | Sell | Sell | Hold | Buy | Buy |
| MCAP (MEur) | 409.1 | 278.7 | 186.2 | 137.6 | 60.7 | 60.7 | 60.7 |
| Price | 9.1 | 6.2 | 4.1 | 3.03 | 1.33 | 1.33 | 1.33 |
| EV | 463.0 | 355.0 | 274.0 | 235.0 | 132.0 | 124.0 | 111.0 |
| P/S | 4.01 | 2.29 | 1.47 | 1.26 | 0.52 | 0.57 | 0.53 |
| EV/S | 4.54 | 2.91 | 2.17 | 2.15 | 1.15 | 1.15 | 0.97 |
| EV/EBIT | 30.36 | 31.8 | 23.98 | 38.03 | 20.23 | 18.06 | 13.34 |
| P/E | 34.66 | 46.88 | 31.36 | 26.11 | 14.95 | 11.07 | 9.11 |
| P/B | 7.66 | 4.99 | 3.42 | 2.92 | 1.52 | 1.34 | 1.17 |
| P/OCF | 11.6 | 7.72 | 6.37 | 4.34 | 2.03 | 2.04 | 1.83 |
| EV/OCF | 13.14 | 9.82 | 9.37 | 7.41 | 4.44 | 4.15 | 3.34 |
| P/FCF | -127.22 | -37.05 | 30.12 | 12.57 | 4.92 | 6.77 | 4.88 |
| EV/FCF | -144.14 | -47.13 | 44.3 | 21.48 | 10.74 | 13.79 | 8.93 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 102.1 | 121.7 | 126.2 | 109.1 | 115.6 | 107.2 | 115.0 |
| Rev. Growth, % | 23.3 | 19.2 | 3.7 | -13.5 | 6.0 | -7.3 | 7.3 |
| Ebit | 15.3 | 11.1 | 11.4 | 6.2 | 6.5 | 6.8 | 8.3 |
| Ebit Growth, % | 3.4 | -27.5 | 2.7 | -45.6 | 4.8 | 4.6 | 22.1 |
| Ebit, % | 15.0 | 9.1 | 9.0 | 5.7 | 5.6 | 6.3 | 7.2 |
| Profit | 11.8 | 5.9 | 5.9 | 5.3 | 4.1 | 5.5 | 6.7 |
| EPS | 0.26 | 0.13 | 0.13 | 0.12 | 0.09 | 0.12 | 0.15 |
| Profit Growth, % | 9.3 | -50.0 | 0.0 | -10.2 | -22.6 | 34.1 | 21.8 |
| Profit, % | 11.6 | 4.8 | 4.7 | 4.9 | 3.5 | 5.1 | 5.8 |
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 | 11.9 | 16.7 | 16.7 | 18.0 | 14.6 | 14.2 | 14.3 |
| Cash | 16.0 | 10.3 | 8.7 | 7.0 | 15.2 | 24.2 | 36.6 |
| Equity | 53.4 | 55.8 | 54.4 | 47.0 | 39.9 | 45.4 | 52.0 |
| ROE, % | 22.1 | 10.6 | 10.8 | 11.3 | 10.3 | 12.1 | 12.9 |
| ROCE, % | 12.4 | 7.8 | 7.6 | 4.1 | 5.1 | 5.1 | 6.0 |
| Net Debt | 54.4 | 75.8 | 87.6 | 97.5 | 71.8 | 62.9 | 50.4 |
| Gearing, % | 101.9 | 135.9 | 161.1 | 207.3 | 180.1 | 138.6 | 96.9 |
| Equity ratio, % | 35.8 | 31.8 | 30.6 | 26.1 | 26.7 | 31.1 | 35.4 |
| Acc. Payable | 19.8 | 28.5 | 22.3 | 20.9 | 23.2 | 23.1 | 21.9 |
| Total Assets | 149.2 | 175.7 | 178.0 | 180.2 | 149.2 | 145.8 | 146.9 |
| ROA, % | 7.9 | 3.4 | 3.3 | 2.9 | 2.7 | 3.8 | 4.6 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 35.3 | 36.1 | 29.2 | 31.7 | 29.8 | 29.8 | 33.2 |
| Investment Cash Flow | -38.5 | -43.6 | -23.0 | -20.8 | -17.5 | -20.8 | -20.8 |
| Free Cash Flow | -3.2 | -7.5 | 6.2 | 10.9 | 12.3 | 9.0 | 12.4 |
| OCF/CAPEX | 0.92 | 0.83 | 1.27 | 1.53 | 1.71 | 1.43 | 1.6 |
| Financial Cash Flow | 17.1 | -0.6 | -7.6 | -12.1 | -2.2 | 0.0 | 0.0 |
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