Company Overview
Trainers' House Oyj is a Finnish company that specializes in providing training and development services to individuals and organizations. The company's primary mission is to empower people with skills and knowledge to achieve their personal and professional goals.
The core values of Trainers' House Oyj are built around its commitment to innovation, customer satisfaction, and employee well-being. The company aims to create a positive impact on society by providing high-quality training services that foster personal growth and development.
Key Products/Services
Trainers' House Oyj offers a range of training programs and services designed to meet the needs of individuals and organizations. These include:
- Personalized coaching and mentoring services to help individuals achieve their personal and professional goals.
- Group training sessions and workshops on various topics, including leadership development, communication skills, and time management.
- Customized corporate training programs for organizations looking to develop the skills of their employees.
- Digital learning solutions, including online courses and e-learning platforms.
The benefits of Trainers' House Oyj's products and services include improved personal and professional development, increased productivity, and enhanced leadership skills. The company's training programs are designed to be engaging, interactive, and tailored to meet the specific needs of each individual or organization.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
| Target Valuation (MEur) | 20.2 | 18.6 | 16.0 | 16.4 | 17.7 | 17.7 | 17.7 |
| Targer Price | 9.41 | 8.64 | 7.43 | 7.63 | 8.23 | 8.23 | 8.23 |
| Potential, % | 88.8 | 109.0 | 263.6 | 215.4 | 261.2 | 261.2 | 261.2 |
| Recommendation | Buy | Buy | Buy | Buy | Buy | Buy | Buy |
| MCAP (MEur) | 10.7 | 8.9 | 4.4 | 5.2 | 4.9 | 4.9 | 4.9 |
| Price | 4.98 | 4.14 | 2.05 | 2.42 | 2.28 | 2.28 | 2.28 |
| EV | 9.0 | 9.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 |
| P/S | 1.09 | 1.05 | 0.55 | 0.62 | 0.61 | 0.63 | 0.63 |
| EV/S | 0.92 | 1.02 | 0.44 | 0.44 | 0.41 | 0.36 | 0.35 |
| EV/EBIT | 15.6 | -85.08 | 92.19 | 7.64 | 21.64 | 12.43 | -15.9 |
| P/E | 18.31 | -97.72 | -40.4 | 14.13 | 31.67 | 29.06 | -38.0 |
| P/B | 2.11 | 2.26 | 1.15 | 1.28 | 1.24 | 1.19 | 1.23 |
| P/OCF | 10.85 | 43.17 | 7.68 | 6.23 | 10.93 | 9.32 | 23.53 |
| EV/OCF | 9.12 | 41.71 | 6.11 | 4.43 | 7.37 | 5.39 | 12.87 |
| P/FCF | 15.29 | 34.6 | 4.62 | 6.55 | 12.06 | 10.4 | 31.87 |
| EV/FCF | 12.85 | 33.43 | 3.68 | 4.66 | 8.14 | 6.02 | 17.44 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 9.8 | 8.4 | 8.0 | 8.4 | 8.1 | 7.9 | 7.8 |
| Rev. Growth, % | -4.9 | -14.3 | -4.8 | 5.0 | -3.6 | -2.5 | -1.3 |
| Ebit | 0.6 | -0.1 | 0.0 | 0.5 | 0.2 | 0.2 | -0.2 |
| Ebit Growth, % | -53.8 | -116.7 | nan | 0.0 | -60.0 | 0.0 | -200.0 |
| Ebit, % | 6.1 | -1.2 | 0.0 | 6.0 | 2.5 | 2.5 | -2.6 |
| Profit | 0.6 | -0.1 | -0.1 | 0.4 | 0.2 | 0.2 | -0.1 |
| EPS | 0.28 | -0.05 | -0.05 | 0.19 | 0.09 | 0.09 | -0.05 |
| Profit Growth, % | -53.8 | -116.7 | -0.0 | 500.0 | -50.0 | 0.0 | -150.0 |
| Profit, % | 6.1 | -1.2 | -1.2 | 4.8 | 2.5 | 2.5 | -1.3 |
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 | 1.2 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Cash | 2.2 | 1.2 | 1.8 | 1.9 | 1.9 | 2.3 | 2.5 |
| Equity | 5.0 | 3.9 | 3.8 | 4.1 | 4.0 | 4.2 | 4.0 |
| ROE, % | 12.0 | -2.6 | -2.6 | 9.8 | 5.0 | 4.8 | -2.5 |
| ROCE, % | 10.8 | -2.1 | 0.0 | 11.2 | 4.7 | 4.5 | -4.7 |
| Net Debt | -1.7 | -0.3 | -0.9 | -1.5 | -1.6 | -2.1 | -2.2 |
| Gearing, % | -33.7 | -7.6 | -23.5 | -36.8 | -40.5 | -50.1 | -55.7 |
| Equity ratio, % | 65.0 | 61.5 | 62.9 | 65.6 | 66.2 | 67.6 | 66.5 |
| Acc. Payable | 2.0 | 1.4 | 1.4 | 1.5 | 1.6 | 1.5 | 1.5 |
| Total Assets | 7.8 | 6.4 | 6.1 | 6.2 | 6.0 | 6.1 | 6.0 |
| ROA, % | 7.7 | -1.6 | -1.6 | 6.5 | 3.3 | 3.3 | -1.7 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 1.0 | 0.2 | 0.6 | 0.8 | 0.5 | 0.5 | 0.2 |
| Investment Cash Flow | -0.3 | 0.1 | 0.4 | -0.0 | -0.0 | -0.1 | -0.1 |
| Free Cash Flow | 0.7 | 0.3 | 1.0 | 0.8 | 0.4 | 0.5 | 0.2 |
| OCF/CAPEX | 3.45 | 0.0 | 0.0 | 20.85 | 10.64 | 9.64 | 3.82 |
| Financial Cash Flow | -1.8 | -1.3 | -0.3 | -0.4 | -0.4 | 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