MCAP (MEur)
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 40.8 | 41.3 | 34.4 | 41.7 | 35.2 | 35.2 | 0.0 |
| Admicom Oyj | 231.9 | 215.7 | 236.7 | 216.2 | 148.7 | 148.7 | 148.7 |
| Administer Oyj | 38.1 | 34.5 | 31.0 | 35.9 | 32.9 | 32.9 | 32.9 |
| Aiforia Technologies Oyj | 83.4 | 90.6 | 101.5 | 83.7 | 60.6 | 60.6 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 24.0 | 25.2 | 25.2 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 134.1 | 128.0 | 128.0 | 128.0 |
| Duell Oyj | 54.5 | 11.6 | 36.1 | 17.1 | 10.0 | 10.0 | 10.0 |
| Digital Workforce Services Oyj | 44.2 | 33.9 | 45.1 | 31.0 | 28.1 | 28.1 | 28.1 |
| EcoUp Oyj | 26.9 | 15.3 | 17.7 | 13.2 | 9.8 | 9.8 | 9.8 |
| Fodelia Oyj | 34.2 | 44.7 | 50.2 | 44.0 | 37.7 | 37.7 | 37.7 |
| Fondia Oyj | 26.2 | 24.7 | 19.2 | 19.5 | 20.2 | 20.2 | 20.2 |
| Inderes Oyj | 41.6 | 33.4 | 33.8 | 27.7 | 29.0 | 29.0 | 29.0 |
| LapWall Oyj | 50.9 | 45.2 | 57.8 | 56.4 | 59.6 | 59.6 | 59.6 |
| LeadDesk Oyj | 44.1 | 38.9 | 33.0 | 39.2 | 18.8 | 18.8 | 18.8 |
| Lemonsoft Oyj | 146.4 | 111.7 | 106.3 | 109.4 | 88.1 | 88.1 | 88.1 |
| Loihde Oyj | 75.3 | 69.4 | 69.1 | 67.6 | 72.3 | 72.3 | 72.3 |
| Merus Power Oyj | 31.6 | 30.9 | 28.5 | 35.9 | 34.9 | 34.9 | 0.0 |
| Modulight Oyj | 80.5 | 50.0 | 40.9 | 47.7 | 50.1 | 50.1 | 50.1 |
| Netum Group Oyj | 44.0 | 33.5 | 32.7 | 14.7 | 14.7 | 14.7 | 14.7 |
| Norrhydro Group Oyj | 0.0 | 22.6 | 17.9 | 13.3 | 14.2 | 14.2 | 14.2 |
| Nexstim Oyj | 27.8 | 19.9 | 56.6 | 102.4 | 64.9 | 64.9 | 0.0 |
| Solwers Oyj | 41.7 | 47.6 | 32.3 | 22.6 | 20.7 | 20.7 | 20.7 |
| Springvest Oyj | 21.4 | 23.5 | 44.3 | 38.2 | 45.1 | 45.1 | 0.0 |
| Summa Defense Oyj | 0.0 | 223.8 | 157.1 | 96.8 | 32.9 | 32.9 | 0.0 |
| Tamtron Group Oyj | 34.5 | 35.6 | 39.7 | 44.9 | 42.1 | 42.1 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 57.0 | 53.3 | 53.3 | 53.3 |
| Titanium Oyj | 160.1 | 178.4 | 102.3 | 73.6 | 64.9 | 64.9 | 0.0 |
| Viafin Service Oyj | 48.9 | 44.9 | 66.5 | 68.9 | 71.3 | 71.3 | 71.3 |
| Vincit Oyj | 70.3 | 54.6 | 29.2 | 21.7 | 17.0 | 17.0 | 17.0 |
| Witted Megacorp Oyj | 56.6 | 33.8 | 24.4 | 21.8 | 25.3 | 25.3 | 25.3 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
Eneterprice Value (MEur)
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 46.0 | 42.0 | 39.0 | 48.0 | 43.0 | 45.0 | 0.0 |
| Admicom Oyj | 230.0 | 210.0 | 232.0 | 207.0 | 136.0 | 129.0 | 121.0 |
| Administer Oyj | 55.0 | 49.0 | 43.0 | 46.0 | 42.0 | 40.0 | 38.0 |
| Aiforia Technologies Oyj | 61.0 | 82.0 | 97.0 | 81.0 | 73.0 | 87.0 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 20.0 | 23.0 | 24.0 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 167.0 | 167.0 | 174.0 | 180.0 |
| Duell Oyj | 105.0 | 57.0 | 61.0 | 40.0 | 30.0 | 27.0 | 23.0 |
| Digital Workforce Services Oyj | 29.0 | 22.0 | 33.0 | 25.0 | 24.0 | 26.0 | 27.0 |
| EcoUp Oyj | 28.0 | 19.0 | 22.0 | 18.0 | 19.0 | 24.0 | 33.0 |
| Fodelia Oyj | 40.0 | 51.0 | 53.0 | 48.0 | 42.0 | 41.0 | 41.0 |
| Fondia Oyj | 21.0 | 21.0 | 17.0 | 19.0 | 19.0 | 18.0 | 16.0 |
| Inderes Oyj | 40.0 | 31.0 | 33.0 | 27.0 | 27.0 | 26.0 | 24.0 |
| LapWall Oyj | 53.0 | 42.0 | 60.0 | 67.0 | 76.0 | 82.0 | 87.0 |
| LeadDesk Oyj | 49.0 | 44.0 | 36.0 | 49.0 | 28.0 | 27.0 | 26.0 |
| Lemonsoft Oyj | 137.0 | 113.0 | 109.0 | 113.0 | 93.0 | 91.0 | 87.0 |
| Loihde Oyj | 63.0 | 67.0 | 70.0 | 69.0 | 65.0 | 50.0 | 28.0 |
| Merus Power Oyj | 30.0 | 32.0 | 27.0 | 39.0 | 38.0 | 39.0 | 0.0 |
| Modulight Oyj | 45.0 | 31.0 | 28.0 | 41.0 | 45.0 | 51.0 | 60.0 |
| Netum Group Oyj | 43.0 | 42.0 | 39.0 | 21.0 | 22.0 | 21.0 | 21.0 |
| Norrhydro Group Oyj | 0.0 | 32.0 | 27.0 | 22.0 | 21.0 | 21.0 | 20.0 |
| Nexstim Oyj | 27.0 | 23.0 | 58.0 | 104.0 | 66.0 | 64.0 | 0.0 |
| Solwers Oyj | 55.0 | 65.0 | 42.0 | 45.0 | 47.0 | 53.0 | 61.0 |
| Springvest Oyj | 21.0 | 24.0 | 44.0 | 38.0 | 45.0 | 45.0 | 0.0 |
| Summa Defense Oyj | 0.0 | 242.0 | 168.0 | 105.0 | 65.0 | 90.0 | 0.0 |
| Tamtron Group Oyj | 38.0 | 46.0 | 46.0 | 52.0 | 42.0 | 43.0 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 39.0 | 33.0 | 38.0 | 43.0 |
| Titanium Oyj | 139.0 | 161.0 | 88.0 | 61.0 | 50.0 | 50.0 | 0.0 |
| Viafin Service Oyj | 49.0 | 45.0 | 67.0 | 69.0 | 71.0 | 71.0 | 71.0 |
| Vincit Oyj | 60.0 | 43.0 | 20.0 | 22.0 | 17.0 | 17.0 | 17.0 |
| Witted Megacorp Oyj | 47.0 | 27.0 | 17.0 | 17.0 | 20.0 | 20.0 | 20.0 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
P/S
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 1.39 | 1.25 | 0.98 | 1.05 | 0.8 | 0.74 | 0.0 |
| Admicom Oyj | 7.34 | 6.29 | 6.65 | 5.73 | 3.88 | 3.91 | 3.91 |
| Administer Oyj | 0.72 | 0.46 | 0.42 | 0.49 | 0.47 | 0.48 | 0.49 |
| Aiforia Technologies Oyj | 32.07 | 37.75 | 35.6 | 23.67 | 14.15 | 14.81 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 1.85 | 1.8 | 1.72 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 4.94 | 4.26 | 3.9 | 3.59 |
| Duell Oyj | 0.44 | 0.1 | 0.29 | 0.14 | 0.08 | 0.08 | 0.08 |
| Digital Workforce Services Oyj | 1.74 | 1.36 | 1.65 | 1.08 | 0.95 | 0.96 | 0.96 |
| EcoUp Oyj | 0.76 | 0.5 | 0.58 | 0.45 | 0.34 | 0.35 | 0.34 |
| Fodelia Oyj | 0.82 | 0.91 | 0.94 | 0.81 | 0.67 | 0.65 | 0.64 |
| Fondia Oyj | 1.06 | 0.95 | 0.75 | 0.82 | 0.84 | 0.85 | 0.85 |
| Inderes Oyj | 3.08 | 1.95 | 1.84 | 1.45 | 1.43 | 1.3 | 1.24 |
| LapWall Oyj | 0.97 | 1.08 | 1.34 | 1.26 | 1.17 | 1.11 | 1.01 |
| LeadDesk Oyj | 1.57 | 1.33 | 1.04 | 1.0 | 0.5 | 0.5 | 0.5 |
| Lemonsoft Oyj | 6.49 | 4.24 | 3.68 | 3.72 | 3.04 | 3.12 | 3.2 |
| Loihde Oyj | 0.61 | 0.52 | 0.49 | 0.47 | 0.5 | 0.51 | 0.52 |
| Merus Power Oyj | 1.21 | 1.06 | 0.79 | 0.66 | 0.59 | 0.54 | 0.0 |
| Modulight Oyj | 17.49 | 12.43 | 9.99 | 6.75 | 7.69 | 7.02 | 6.48 |
| Netum Group Oyj | 1.51 | 0.9 | 0.74 | 0.39 | 0.51 | 0.51 | 0.51 |
| Norrhydro Group Oyj | 0.0 | 0.74 | 0.74 | 0.46 | 0.51 | 0.54 | 0.56 |
| Nexstim Oyj | 2.92 | 2.74 | 6.48 | 9.34 | 5.53 | 5.21 | 0.0 |
| Solwers Oyj | 0.66 | 0.72 | 0.41 | 0.28 | 0.26 | 0.26 | 0.28 |
| Springvest Oyj | 5.64 | 6.2 | 6.31 | 6.41 | 8.25 | 8.75 | 0.0 |
| Summa Defense Oyj | 0.0 | 3.38 | 1.99 | 0.96 | 0.23 | 0.22 | 0.0 |
| Tamtron Group Oyj | 0.93 | 0.65 | 0.75 | 0.81 | 0.72 | 0.72 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 0.52 | 0.43 | 0.46 | 0.51 |
| Titanium Oyj | 5.74 | 6.8 | 4.67 | 3.65 | 2.9 | 2.64 | 0.0 |
| Viafin Service Oyj | 0.56 | 0.6 | 0.73 | 0.69 | 0.71 | 0.7 | 0.68 |
| Vincit Oyj | 0.83 | 0.56 | 0.34 | 0.31 | 0.26 | 0.26 | 0.26 |
| Witted Megacorp Oyj | 1.07 | 0.53 | 0.46 | 0.41 | 0.48 | 0.45 | 0.45 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
EV/S
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 1.57 | 1.29 | 1.1 | 1.22 | 0.98 | 0.95 | 0.0 |
| Admicom Oyj | 7.26 | 6.12 | 6.51 | 5.49 | 3.55 | 3.38 | 3.19 |
| Administer Oyj | 1.03 | 0.65 | 0.58 | 0.63 | 0.6 | 0.58 | 0.56 |
| Aiforia Technologies Oyj | 23.61 | 34.36 | 33.87 | 23.01 | 16.99 | 21.31 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 1.55 | 1.63 | 1.64 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 6.15 | 5.56 | 5.31 | 5.06 |
| Duell Oyj | 0.86 | 0.47 | 0.48 | 0.32 | 0.23 | 0.21 | 0.18 |
| Digital Workforce Services Oyj | 1.12 | 0.87 | 1.21 | 0.89 | 0.8 | 0.88 | 0.93 |
| EcoUp Oyj | 0.79 | 0.62 | 0.7 | 0.63 | 0.66 | 0.87 | 1.15 |
| Fodelia Oyj | 0.96 | 1.04 | 0.98 | 0.87 | 0.74 | 0.71 | 0.69 |
| Fondia Oyj | 0.87 | 0.79 | 0.66 | 0.81 | 0.81 | 0.77 | 0.69 |
| Inderes Oyj | 2.97 | 1.83 | 1.81 | 1.43 | 1.35 | 1.16 | 1.04 |
| LapWall Oyj | 1.01 | 1.01 | 1.4 | 1.5 | 1.49 | 1.53 | 1.48 |
| LeadDesk Oyj | 1.76 | 1.51 | 1.14 | 1.25 | 0.74 | 0.7 | 0.69 |
| Lemonsoft Oyj | 6.08 | 4.28 | 3.77 | 3.85 | 3.21 | 3.21 | 3.16 |
| Loihde Oyj | 0.51 | 0.51 | 0.5 | 0.48 | 0.45 | 0.35 | 0.2 |
| Merus Power Oyj | 1.16 | 1.11 | 0.76 | 0.71 | 0.63 | 0.59 | 0.0 |
| Modulight Oyj | 9.76 | 7.81 | 6.85 | 5.78 | 6.89 | 7.16 | 7.7 |
| Netum Group Oyj | 1.47 | 1.14 | 0.88 | 0.56 | 0.76 | 0.73 | 0.72 |
| Norrhydro Group Oyj | 0.0 | 1.06 | 1.13 | 0.78 | 0.76 | 0.78 | 0.78 |
| Nexstim Oyj | 2.82 | 3.16 | 6.65 | 9.47 | 5.61 | 5.17 | 0.0 |
| Solwers Oyj | 0.88 | 0.99 | 0.54 | 0.55 | 0.59 | 0.67 | 0.83 |
| Springvest Oyj | 5.64 | 6.2 | 6.31 | 6.41 | 8.25 | 8.75 | 0.0 |
| Summa Defense Oyj | 0.0 | 3.66 | 2.12 | 1.04 | 0.45 | 0.61 | 0.0 |
| Tamtron Group Oyj | 1.04 | 0.84 | 0.88 | 0.94 | 0.71 | 0.74 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 0.35 | 0.26 | 0.32 | 0.42 |
| Titanium Oyj | 5.0 | 6.12 | 4.04 | 3.04 | 2.23 | 2.03 | 0.0 |
| Viafin Service Oyj | 0.56 | 0.6 | 0.73 | 0.69 | 0.71 | 0.7 | 0.68 |
| Vincit Oyj | 0.71 | 0.43 | 0.24 | 0.32 | 0.26 | 0.25 | 0.26 |
| Witted Megacorp Oyj | 0.9 | 0.41 | 0.31 | 0.32 | 0.37 | 0.35 | 0.35 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
EV/EBIT
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 21.21 | 17.07 | 12.35 | 16.29 | 12.47 | 12.31 | 0.0 |
| Admicom Oyj | 21.23 | 21.37 | 28.12 | 27.36 | 20.75 | 19.8 | 18.86 |
| Administer Oyj | 432.77 | -16.68 | -32.5 | -137.59 | -33.05 | -33.88 | -33.1 |
| Aiforia Technologies Oyj | -4.21 | -6.46 | -7.92 | -7.27 | -6.29 | -8.0 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 13.77 | 11.06 | 11.2 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 22.46 | 25.94 | 24.71 | 20.75 |
| Duell Oyj | 13.59 | 240.93 | 32.9 | 34.56 | 7.79 | 8.17 | 6.25 |
| Digital Workforce Services Oyj | -10.98 | -25.62 | 91.29 | 99.48 | -116.26 | -80.85 | -22.69 |
| EcoUp Oyj | -17.95 | -12.41 | -22.49 | -6.11 | -7.39 | -13.08 | -14.32 |
| Fodelia Oyj | 44.4 | 20.27 | 17.58 | 18.84 | 20.23 | 26.36 | 37.33 |
| Fondia Oyj | 10.19 | 11.29 | 16.68 | 14.15 | 7.91 | 5.26 | 3.72 |
| Inderes Oyj | 49.27 | 40.08 | 28.13 | 30.38 | 37.43 | 33.17 | 69.71 |
| LapWall Oyj | 6.83 | 13.06 | 14.42 | 23.35 | 15.82 | 14.43 | 14.18 |
| LeadDesk Oyj | -32.05 | -40.59 | -86.2 | -45.18 | -28.13 | -21.41 | -17.98 |
| Lemonsoft Oyj | 29.41 | 16.37 | 20.19 | 16.11 | 14.7 | 17.69 | 20.16 |
| Loihde Oyj | 21.3 | -74.54 | 33.94 | 22.81 | 11.89 | 5.5 | 2.3 |
| Merus Power Oyj | 3.38 | -63.42 | -13.29 | 121.94 | -30.76 | -14.32 | 0.0 |
| Modulight Oyj | -5.76 | -2.59 | -3.36 | -8.79 | -8.61 | -6.44 | -3.75 |
| Netum Group Oyj | 56.31 | -180.57 | 33.91 | 13.82 | 44.87 | 26.01 | 18.56 |
| Norrhydro Group Oyj | 0.0 | -125.3 | -323.5 | 16.57 | 10.19 | 15.1 | 19.44 |
| Nexstim Oyj | 31.97 | -18.64 | -108.54 | 163.2 | 41.7 | 22.29 | 0.0 |
| Solwers Oyj | 10.81 | 13.42 | 15.48 | 65.57 | 29.34 | 16.5 | 14.58 |
| Springvest Oyj | 28.99 | 43.94 | 21.81 | 31.9 | 32.7 | 45.13 | 0.0 |
| Summa Defense Oyj | 0.0 | 232.0 | 380.9 | -5.27 | -1.78 | -2.2 | 0.0 |
| Tamtron Group Oyj | 19.51 | 18.78 | 20.0 | 28.02 | 19.0 | 19.41 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 3.8 | 3.01 | 3.89 | 5.28 |
| Titanium Oyj | 9.18 | 12.79 | 9.75 | 8.95 | 6.22 | 5.32 | 0.0 |
| Viafin Service Oyj | 10.83 | 10.79 | 11.73 | 10.75 | 10.45 | 9.73 | 8.86 |
| Vincit Oyj | 256.84 | -19.38 | -7.01 | -9.12 | -25.95 | 20.39 | 10.8 |
| Witted Megacorp Oyj | -77.93 | -15.03 | -41.52 | -21.57 | 48.61 | -31.1 | -30.48 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
P/E
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 26.51 | 23.26 | 14.55 | 18.03 | 12.65 | 12.0 | 0.0 |
| Admicom Oyj | 29.08 | 30.31 | 40.3 | 40.74 | 29.33 | 28.59 | 28.87 |
| Administer Oyj | -54.22 | -9.45 | -13.42 | -21.78 | -22.23 | -28.12 | -32.25 |
| Aiforia Technologies Oyj | -5.57 | -7.01 | -8.5 | -6.61 | -6.83 | -6.96 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 18.83 | 15.29 | 14.67 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 31.81 | 30.7 | 24.96 | 19.52 |
| Duell Oyj | 42.36 | -2.99 | -37.35 | -10.95 | 3.54 | 3.81 | 3.36 |
| Digital Workforce Services Oyj | -14.7 | -48.61 | 76.39 | 1032.62 | -92.59 | -112.22 | -29.23 |
| EcoUp Oyj | -13.54 | -7.77 | -13.04 | -4.46 | -3.9 | -6.68 | -5.36 |
| Fodelia Oyj | -51.87 | 37.11 | 25.15 | 27.26 | 24.8 | 30.12 | 43.28 |
| Fondia Oyj | 15.94 | 18.29 | 36.18 | 34.38 | 10.08 | 7.33 | 5.71 |
| Inderes Oyj | 96.84 | 242.21 | 68.11 | 114.11 | 57.92 | 46.71 | 99.85 |
| LapWall Oyj | 10.78 | 17.67 | 16.68 | 28.58 | 15.57 | 13.15 | 12.06 |
| LeadDesk Oyj | -24.72 | -23.09 | 59.32 | -16.69 | -27.39 | -20.49 | -15.71 |
| Lemonsoft Oyj | 45.36 | 20.89 | 26.38 | 25.08 | 17.99 | 21.48 | 25.53 |
| Loihde Oyj | 65.0 | -112.13 | 38.04 | 28.93 | 17.68 | 10.01 | 7.47 |
| Merus Power Oyj | 75.09 | -27.87 | -10.73 | -32.23 | -35.63 | -16.17 | 0.0 |
| Modulight Oyj | -9.41 | -4.22 | -6.35 | -10.37 | -11.73 | -7.89 | -3.95 |
| Netum Group Oyj | 237.57 | -31.16 | -71.78 | 17.14 | 62.57 | 22.62 | 16.34 |
| Norrhydro Group Oyj | 0.0 | -15.64 | -13.55 | 57.1 | 8.98 | 12.95 | 17.59 |
| Nexstim Oyj | 21.29 | -22.3 | -63.42 | 178.69 | 53.65 | 28.6 | 0.0 |
| Solwers Oyj | 11.66 | 14.84 | 26.81 | -24.23 | 22.61 | 7.94 | 6.13 |
| Springvest Oyj | 36.32 | 65.12 | 27.2 | 40.96 | 41.02 | 56.41 | 0.0 |
| Summa Defense Oyj | 0.0 | -825.97 | -159.05 | -4.31 | -1.12 | -1.01 | 0.0 |
| Tamtron Group Oyj | -90.77 | -726.32 | 66.47 | 95.35 | 23.92 | 23.39 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 6.94 | 6.04 | 6.8 | 7.94 |
| Titanium Oyj | 13.74 | 18.38 | 14.38 | 13.83 | 10.11 | 8.63 | 0.0 |
| Viafin Service Oyj | 13.85 | 12.38 | 14.21 | 14.14 | 13.53 | 12.17 | 10.85 |
| Vincit Oyj | -253.91 | -19.14 | -10.26 | -5.6 | -24.25 | 31.98 | 16.78 |
| Witted Megacorp Oyj | -102.53 | -21.32 | -61.4 | -31.65 | 79.52 | -51.61 | -48.63 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
P/B
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 3.03 | 2.84 | 2.16 | 2.53 | 1.82 | 1.58 | 0.0 |
| Admicom Oyj | 7.89 | 7.38 | 7.28 | 6.15 | 4.11 | 3.6 | 3.2 |
| Administer Oyj | 1.19 | 1.26 | 1.23 | 1.48 | 1.4 | 1.47 | 1.54 |
| Aiforia Technologies Oyj | 2.85 | 5.06 | 6.12 | 4.91 | 7.4 | -115.35 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 1.47 | 1.4 | 1.28 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 0.86 | 0.8 | 0.77 | 0.75 |
| Duell Oyj | 1.71 | 0.33 | 0.71 | 0.35 | 0.19 | 0.18 | 0.18 |
| Digital Workforce Services Oyj | 2.86 | 2.3 | 3.04 | 2.19 | 2.0 | 2.03 | 2.19 |
| EcoUp Oyj | 1.3 | 0.82 | 1.03 | 0.93 | 0.72 | 0.81 | 0.96 |
| Fodelia Oyj | 2.65 | 3.31 | 4.0 | 3.56 | 2.82 | 2.58 | 2.43 |
| Fondia Oyj | 5.15 | 5.04 | 6.49 | 8.06 | 4.9 | 2.94 | 1.94 |
| Inderes Oyj | 5.22 | 4.67 | 5.42 | 5.54 | 5.43 | 4.86 | 4.64 |
| LapWall Oyj | 3.21 | 2.69 | 3.15 | 3.18 | 2.85 | 2.34 | 1.96 |
| LeadDesk Oyj | 2.54 | 2.43 | 2.0 | 2.39 | 1.18 | 1.26 | 1.37 |
| Lemonsoft Oyj | 6.01 | 3.71 | 3.29 | 3.73 | 2.6 | 2.32 | 2.13 |
| Loihde Oyj | 0.75 | 0.69 | 0.8 | 0.8 | 0.81 | 0.75 | 0.68 |
| Merus Power Oyj | 2.45 | 2.55 | 2.99 | 3.45 | 3.71 | 4.8 | 0.0 |
| Modulight Oyj | 1.19 | 0.9 | 0.83 | 1.07 | 1.24 | 1.47 | 2.35 |
| Netum Group Oyj | 3.7 | 2.62 | 2.65 | 0.96 | 0.95 | 0.91 | 0.86 |
| Norrhydro Group Oyj | 0.0 | 2.54 | 2.26 | 1.63 | 1.46 | 1.31 | 1.22 |
| Nexstim Oyj | 6.83 | 7.01 | 15.29 | 24.49 | 12.03 | 8.47 | 0.0 |
| Solwers Oyj | 1.11 | 1.19 | 0.79 | 0.55 | 0.49 | 0.46 | 0.43 |
| Springvest Oyj | 1.31 | 1.17 | 2.02 | 1.7 | 1.91 | 1.85 | 0.0 |
| Summa Defense Oyj | 0.0 | 5.6 | 8.13 | 0.57 | 0.24 | 0.31 | 0.0 |
| Tamtron Group Oyj | 2.32 | 1.77 | 1.97 | 2.0 | 1.74 | 1.62 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 3.68 | 2.19 | 1.66 | 1.37 |
| Titanium Oyj | 6.05 | 7.96 | 5.8 | 4.53 | 2.86 | 2.15 | 0.0 |
| Viafin Service Oyj | 2.25 | 1.94 | 2.7 | 2.65 | 2.33 | 1.96 | 1.66 |
| Vincit Oyj | 1.7 | 1.51 | 0.94 | 0.69 | 0.54 | 0.53 | 0.52 |
| Witted Megacorp Oyj | 3.26 | 2.28 | 1.67 | 1.62 | 1.85 | 1.92 | 2.0 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
P/OCF
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 8.9 | 9.26 | 6.97 | 11.34 | 5.36 | 5.79 | 0.0 |
| Admicom Oyj | 21.04 | 20.84 | 24.81 | 22.9 | 15.59 | 15.72 | 15.63 |
| Administer Oyj | 16.36 | 6.37 | 8.62 | 7.8 | 9.16 | 8.2 | 8.39 |
| Aiforia Technologies Oyj | -8.86 | -11.1 | -13.01 | -11.02 | -7.3 | -7.34 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 101.14 | 9.59 | 8.41 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 18.19 | 13.56 | 13.14 | 11.49 |
| Duell Oyj | -116.52 | 1.19 | 27.59 | 3.86 | 2.08 | 2.12 | 1.93 |
| Digital Workforce Services Oyj | -29.06 | -12.03 | 47.85 | -15.32 | -60.99 | -33.01 | -165.04 |
| EcoUp Oyj | 14.48 | -107.73 | 7.38 | -14.98 | -2.96 | -4.47 | -1.68 |
| Fodelia Oyj | 25.88 | 17.09 | 11.59 | 30.37 | 22.28 | 15.0 | 15.18 |
| Fondia Oyj | 5.39 | 11.89 | 8.71 | 9763.91 | 11.2 | 9.38 | 6.83 |
| Inderes Oyj | 16.56 | 21.26 | 11.22 | 14.25 | 12.21 | 12.48 | 13.04 |
| LapWall Oyj | 5.97 | 11.45 | 13.53 | 20.64 | 17.24 | 11.03 | 10.15 |
| LeadDesk Oyj | 26.27 | 11.86 | 7.27 | 6.42 | 3.07 | 3.05 | 3.38 |
| Lemonsoft Oyj | 26.91 | 26.84 | 21.25 | 12.92 | 12.54 | 13.55 | 11.85 |
| Loihde Oyj | 14.88 | 36.49 | 8.64 | 5.83 | 5.04 | 3.26 | 2.52 |
| Merus Power Oyj | -6.37 | 735.28 | 5.72 | -11.84 | 7.54 | 10.39 | 0.0 |
| Modulight Oyj | -19.6 | -6.87 | -49.53 | -27.27 | 18.16 | -28.29 | -12.18 |
| Netum Group Oyj | 14.11 | 121.82 | 6.77 | 5.23 | 12.05 | 6.9 | 9.61 |
| Norrhydro Group Oyj | 0.0 | 73.74 | 20.39 | 12.59 | 4.52 | 10.96 | 9.43 |
| Nexstim Oyj | 27.75 | -8.77 | 30.08 | 61.49 | 28.22 | 19.85 | 0.0 |
| Solwers Oyj | 7.18 | 8.49 | 7.44 | 6.47 | 6.0 | 4.59 | 7.88 |
| Springvest Oyj | -13.4 | 95.96 | 22.64 | -1232.81 | 25.7 | 25.7 | 0.0 |
| Summa Defense Oyj | 0.0 | 80.57 | 26.73 | -16.77 | -1.81 | -1.78 | 0.0 |
| Tamtron Group Oyj | 38.49 | 26.44 | 6.65 | 35.11 | 4.28 | 107.95 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 23.49 | 11.93 | -21.66 | -15.05 |
| Titanium Oyj | 11.36 | 15.15 | 12.9 | 13.96 | 22.01 | 141.14 | 0.0 |
| Viafin Service Oyj | 13.61 | 7.95 | 17.98 | 8.33 | 8.44 | 7.59 | 7.59 |
| Vincit Oyj | 28.66 | 10.39 | 20.9 | 9.3 | 6.25 | 4.1 | 5.15 |
| Witted Megacorp Oyj | 134.12 | -14.21 | 40.06 | -59.5 | 26.11 | 229.88 | -421.45 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
EV/OCF
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 10.05 | 9.53 | 7.82 | 13.16 | 6.6 | 7.44 | 0.0 |
| Admicom Oyj | 20.83 | 20.28 | 24.27 | 21.95 | 14.28 | 13.6 | 12.75 |
| Administer Oyj | 23.4 | 9.09 | 11.94 | 10.07 | 11.69 | 9.97 | 9.71 |
| Aiforia Technologies Oyj | -6.52 | -10.1 | -12.37 | -10.71 | -8.76 | -10.56 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | 85.15 | 8.7 | 7.99 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | 22.65 | 17.72 | 17.91 | 16.17 |
| Duell Oyj | -224.32 | 5.86 | 46.48 | 8.94 | 6.19 | 5.66 | 4.48 |
| Digital Workforce Services Oyj | -18.81 | -7.68 | 34.89 | -12.59 | -51.81 | -30.44 | -160.19 |
| EcoUp Oyj | 15.08 | -133.74 | 8.95 | -20.82 | -5.72 | -10.98 | -5.64 |
| Fodelia Oyj | 30.32 | 19.55 | 12.17 | 32.9 | 24.59 | 16.38 | 16.41 |
| Fondia Oyj | 4.4 | 9.91 | 7.7 | 9733.61 | 10.77 | 8.51 | 5.56 |
| Inderes Oyj | 15.95 | 19.99 | 11.05 | 14.01 | 11.57 | 11.15 | 10.99 |
| LapWall Oyj | 6.25 | 10.69 | 14.15 | 24.6 | 21.89 | 15.15 | 14.9 |
| LeadDesk Oyj | 29.47 | 13.48 | 7.95 | 8.08 | 4.56 | 4.3 | 4.61 |
| Lemonsoft Oyj | 25.2 | 27.08 | 21.8 | 13.4 | 13.26 | 13.94 | 11.72 |
| Loihde Oyj | 12.42 | 35.35 | 8.75 | 5.94 | 4.52 | 2.25 | 0.98 |
| Merus Power Oyj | -6.08 | 768.61 | 5.48 | -12.78 | 8.1 | 11.46 | 0.0 |
| Modulight Oyj | -10.93 | -4.32 | -33.96 | -23.35 | 16.27 | -28.84 | -14.49 |
| Netum Group Oyj | 13.76 | 154.31 | 7.98 | 7.53 | 17.8 | 9.89 | 13.71 |
| Norrhydro Group Oyj | 0.0 | 105.24 | 31.32 | 21.19 | 6.78 | 15.91 | 13.13 |
| Nexstim Oyj | 26.8 | -10.08 | 30.87 | 62.36 | 28.65 | 19.7 | 0.0 |
| Solwers Oyj | 9.48 | 11.6 | 9.76 | 12.79 | 13.77 | 11.88 | 23.43 |
| Springvest Oyj | -13.4 | 95.96 | 22.64 | -1232.81 | 25.7 | 25.7 | 0.0 |
| Summa Defense Oyj | 0.0 | 87.11 | 28.51 | -18.11 | -3.57 | -4.84 | 0.0 |
| Tamtron Group Oyj | 42.94 | 34.26 | 7.77 | 40.95 | 4.25 | 111.47 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 16.16 | 7.36 | -15.25 | -12.21 |
| Titanium Oyj | 9.89 | 13.64 | 11.15 | 11.62 | 16.95 | 108.46 | 0.0 |
| Viafin Service Oyj | 13.61 | 7.95 | 17.98 | 8.33 | 8.44 | 7.59 | 7.59 |
| Vincit Oyj | 24.49 | 8.09 | 14.39 | 9.49 | 6.28 | 4.0 | 5.12 |
| Witted Megacorp Oyj | 112.27 | -11.16 | 27.09 | -46.38 | 20.18 | 178.11 | -330.24 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
P/FCF
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 90.93 | 10.9 | -119.77 | -76.64 | 77.1 | -1034.02 | 0.0 |
| Admicom Oyj | -41.79 | 21.61 | 114.23 | 30.22 | 20.11 | 20.1 | 19.95 |
| Administer Oyj | -1.86 | 27.02 | 20.77 | 14.67 | 19.31 | 16.5 | 17.2 |
| Aiforia Technologies Oyj | -5.44 | -6.4 | -7.58 | -5.88 | -4.26 | -4.27 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | -7.91 | -24.88 | -39.18 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | -13.85 | -34.53 | -35.14 | -57.52 |
| Duell Oyj | -4.46 | -89.98 | -7.13 | 6.58 | 3.77 | 3.33 | 2.89 |
| Digital Workforce Services Oyj | -16.45 | -9.35 | 135.35 | -5.32 | -17.66 | -13.76 | -20.62 |
| EcoUp Oyj | -3.93 | -3.06 | -10.22 | -12.68 | -1.57 | -1.91 | -1.12 |
| Fodelia Oyj | 13.23 | 357.43 | 10.61 | -100.94 | -106.06 | 83.67 | 89.65 |
| Fondia Oyj | 6.87 | 31.44 | 15.57 | -18.85 | 26.58 | 18.5 | 10.66 |
| Inderes Oyj | -17.52 | 24.43 | 12.0 | 20.94 | 14.59 | 13.99 | 14.7 |
| LapWall Oyj | 5.16 | -10.16 | -15.22 | -10.16 | -12.83 | -12.79 | -14.23 |
| LeadDesk Oyj | -16.37 | -108.06 | 13.83 | -54.33 | 12.68 | 13.13 | 22.28 |
| Lemonsoft Oyj | -35.77 | -21.72 | 70.24 | 16.1 | 509.13 | 29.48 | 22.48 |
| Loihde Oyj | 20.24 | 11.35 | 10.39 | 6.76 | 5.62 | 3.49 | 2.65 |
| Merus Power Oyj | -5.52 | -10.85 | 11.51 | -3.96 | 129.34 | -34.92 | 0.0 |
| Modulight Oyj | -4.52 | -2.94 | -7.14 | -7.88 | -32.13 | -8.12 | -5.88 |
| Netum Group Oyj | 16.35 | -3.84 | 10.46 | 12.55 | 259.39 | 22.78 | 149.13 |
| Norrhydro Group Oyj | 0.0 | 352.58 | -365.39 | 24.19 | 5.42 | 21.78 | 16.49 |
| Nexstim Oyj | -63.48 | -4.97 | -560.12 | -9944.14 | 133.3 | 44.56 | 0.0 |
| Solwers Oyj | 14.96 | 22.05 | -67.53 | -2.68 | -11.08 | -16.63 | -6.61 |
| Springvest Oyj | -12.96 | 96.22 | 10.98 | 338.2 | 25.7 | 25.7 | 0.0 |
| Summa Defense Oyj | 0.0 | -134.52 | -208.14 | -32.16 | -1.35 | -1.33 | 0.0 |
| Tamtron Group Oyj | -15.98 | -3.99 | 9.76 | -21.57 | 5.42 | -25.06 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 12.02 | 19.04 | -11.48 | -9.32 |
| Titanium Oyj | 11.9 | 15.64 | 11.92 | 12.91 | 24.95 | 579.66 | 0.0 |
| Viafin Service Oyj | 46.93 | 12.58 | -18.42 | 15.82 | 14.72 | 11.92 | 11.95 |
| Vincit Oyj | 54.44 | 12.54 | 59.38 | 9.58 | 7.33 | 4.57 | 5.9 |
| Witted Megacorp Oyj | -67.06 | -13.59 | 45.85 | -14.23 | 45.53 | -486.29 | -113.9 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
EV/FCF
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
|---|---|---|---|---|---|---|---|
| Aallon Group Oyj | 102.64 | 11.21 | -134.38 | -88.96 | 94.9 | -1328.97 | 0.0 |
| Admicom Oyj | -41.36 | 21.03 | 111.77 | 28.96 | 18.41 | 17.4 | 16.27 |
| Administer Oyj | -2.66 | 38.56 | 28.76 | 18.95 | 24.64 | 20.05 | 19.91 |
| Aiforia Technologies Oyj | -4.01 | -5.83 | -7.21 | -5.71 | -5.11 | -6.15 | 0.0 |
| Nokian Panimo Oyj | 0.0 | 0.0 | 0.0 | -6.66 | -22.58 | -37.23 | 0.0 |
| Cityvarasto Oyj | 0.0 | 0.0 | 0.0 | -17.24 | -45.15 | -47.89 | -80.93 |
| Duell Oyj | -8.58 | -441.55 | -12.01 | 15.25 | 11.2 | 8.89 | 6.72 |
| Digital Workforce Services Oyj | -10.65 | -5.97 | 98.69 | -4.37 | -15.0 | -12.69 | -20.02 |
| EcoUp Oyj | -4.09 | -3.8 | -12.4 | -17.63 | -3.04 | -4.69 | -3.75 |
| Fodelia Oyj | 15.5 | 408.89 | 11.14 | -109.33 | -117.08 | 91.36 | 96.89 |
| Fondia Oyj | 5.61 | 26.21 | 13.76 | -18.79 | 25.57 | 16.8 | 8.68 |
| Inderes Oyj | -16.87 | 22.97 | 11.81 | 20.57 | 13.82 | 12.5 | 12.39 |
| LapWall Oyj | 5.4 | -9.48 | -15.93 | -12.11 | -16.29 | -17.57 | -20.9 |
| LeadDesk Oyj | -18.37 | -122.9 | 15.11 | -68.4 | 18.83 | 18.49 | 30.39 |
| Lemonsoft Oyj | -33.5 | -21.92 | 72.06 | 16.69 | 538.41 | 30.32 | 22.23 |
| Loihde Oyj | 16.9 | 10.99 | 10.53 | 6.89 | 5.05 | 2.4 | 1.03 |
| Merus Power Oyj | -5.27 | -11.35 | 11.04 | -4.28 | 138.97 | -38.52 | 0.0 |
| Modulight Oyj | -2.52 | -1.85 | -4.9 | -6.74 | -28.79 | -8.27 | -7.0 |
| Netum Group Oyj | 15.94 | -4.86 | 12.32 | 18.06 | 383.07 | 32.65 | 212.69 |
| Norrhydro Group Oyj | 0.0 | 503.17 | -561.18 | 40.72 | 8.12 | 31.63 | 22.95 |
| Nexstim Oyj | -61.31 | -5.71 | -574.95 | -10085.37 | 135.29 | 44.22 | 0.0 |
| Solwers Oyj | 19.75 | 30.12 | -88.58 | -5.29 | -25.43 | -43.04 | -19.66 |
| Springvest Oyj | -12.96 | 96.22 | 10.98 | 338.2 | 25.7 | 25.7 | 0.0 |
| Summa Defense Oyj | 0.0 | -145.42 | -221.98 | -34.74 | -2.67 | -3.63 | 0.0 |
| Tamtron Group Oyj | -17.83 | -5.17 | 11.41 | -25.15 | 5.38 | -25.88 | 0.0 |
| Tekova Oyj | 0.0 | 0.0 | 0.0 | 8.27 | 11.74 | -8.08 | -7.56 |
| Titanium Oyj | 10.36 | 14.09 | 10.3 | 10.75 | 19.22 | 445.45 | 0.0 |
| Viafin Service Oyj | 46.93 | 12.58 | -18.42 | 15.82 | 14.72 | 11.92 | 11.95 |
| Vincit Oyj | 46.52 | 9.77 | 40.87 | 9.77 | 7.36 | 4.45 | 5.87 |
| Witted Megacorp Oyj | -56.14 | -10.68 | 31.0 | -11.09 | 35.18 | -376.78 | -89.25 |
| Company | 2022 | 2023 | 2024 | 2025 | 2026(e) | 2027(e) | 2028(e) |
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