Stock ICP1V INCAP OYJ
Add to a list
To use this feature you must be a member
Log inSign up

Financials Incap Oyj

Equities

ICP1V

FI0009006407

Electrical Components & Equipment

Market Closed - Nasdaq Helsinki
Other stock markets
 11:29:47 2024-04-26 am EDT 		5-day change 1st Jan Change
8.91 EUR +1.02% Intraday chart for Incap Oyj +2.47% +14.97%
Mar. 18 Incap Slovakia Invests in New Production Machinery to Enhance Production Capabilities CI
Feb. 22 Transcript : Incap Oyj, 2023 Earnings Call, Feb 22, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 73.77 107.4 459.2 500.8 228.1 262.3 - -
Enterprise Value (EV) 1 73.18 113.3 461.2 514.7 219.9 238.6 226 212.3
P/E ratio 11.7 x 9.13 x 21.8 x 18.2 x 11.4 x 16.7 x 12.6 x 11 x
Yield 2.07% - - - - - - -
Capitalization / Revenue 1.04 x 1.01 x 2.7 x 1.9 x 1.03 x 1.23 x 1.02 x 0.92 x
EV / Revenue 1.03 x 1.06 x 2.72 x 1.95 x 0.99 x 1.12 x 0.88 x 0.74 x
EV / EBITDA 6.37 x 7.1 x 15.8 x 12 x 6.24 x 7.67 x 6.07 x 5.07 x
EV / FCF 11.8 x 59.1 x 89.6 x -82 x 5.82 x 14.6 x 16.3 x 11.2 x
FCF Yield 8.46% 1.69% 1.12% -1.22% 17.2% 6.85% 6.13% 8.93%
Price to Book 3.37 x 2.8 x 7.3 x 5.72 x 2.13 x 2.14 x 1.83 x 1.59 x
Nbr of stocks (in thousands) 21,826 29,101 29,247 29,285 29,437 29,437 - -
Reference price 2 3.380 3.690 15.70 17.10 7.750 8.910 8.910 8.910
Announcement Date 2/26/20 2/24/21 2/24/22 2/22/23 2/22/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 71.02 106.5 169.8 263.8 221.6 214 256.8 285.7
EBITDA 1 11.48 15.95 29.26 42.77 35.22 31.1 37.25 41.85
EBIT 1 10.8 12.6 26.8 40 30.6 25.65 32.5 36.4
Operating Margin 15.21% 11.83% 15.78% 15.17% 13.81% 11.99% 12.66% 12.74%
Earnings before Tax (EBT) 1 9.664 11.51 25.72 36.63 26.42 20.82 27.47 31.41
Net income 1 6.274 9.2 21.1 27.6 19.82 15.72 20.89 23.88
Net margin 8.83% 8.64% 12.43% 10.46% 8.94% 7.34% 8.14% 8.36%
EPS 2 0.2880 0.4040 0.7200 0.9400 0.6800 0.5336 0.7075 0.8097
Free Cash Flow 1 6.192 1.916 5.149 -6.273 37.78 16.35 13.85 18.95
FCF margin 8.72% 1.8% 3.03% -2.38% 17.05% 7.64% 5.39% 6.63%
FCF Conversion (EBITDA) 53.92% 12.01% 17.6% - 107.25% 52.57% 37.18% 45.28%
FCF Conversion (Net income) 98.69% 20.83% 24.4% - 190.59% 104.03% 66.31% 79.35%
Dividend per Share 0.0700 - - - - - - -
Announcement Date 2/26/20 2/24/21 2/24/22 2/22/23 2/22/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 47 51.4 53.3 61.2 70.6 149.2 72.7 56.44 129.1 50.05 42.4 92.48 46 49 95 60 63 115
EBITDA 1 8.96 8.96 8.59 8.59 - 25.59 - 9.309 21.8 - 5.829 13.42 7.3 7.7 11.6 9 9.3 16.5
EBIT 1 7.9 8.6 7 8.6 11.2 12.9 11.5 8.3 19.8 6.4 4.4 10.8 5.8 6.3 9.2 7.6 7.9 14.1
Operating Margin 16.81% 16.73% 13.13% 14.05% 15.86% 8.64% 15.82% 14.71% 15.34% 12.79% 10.38% 11.68% 12.61% 12.86% 9.68% 12.67% 12.54% 12.26%
Earnings before Tax (EBT) 1 8.03 8.03 7.28 7.28 - 22.06 - 7.35 18.29 5.777 2.355 8.133 3.9 4.4 8.2 5.7 6 13.3
Net income 1 6.4 6.9 5.5 5.697 - 16.4 - 5.694 14.06 4.42 1.3 5.761 3.9 4.4 6.2 5.7 6 10
Net margin 13.62% 13.42% 10.32% 9.31% - 10.99% - 10.09% 10.89% 8.83% 3.07% 6.23% 8.48% 8.98% 6.53% 9.5% 9.52% 8.7%
EPS 2 0.2300 0.2300 0.1860 0.2000 0.2700 0.5600 0.2900 0.1900 0.4800 0.1500 0.0500 0.2000 0.1000 0.1100 0.2100 0.1500 0.1600 0.3400
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 10/27/21 2/24/22 4/27/22 7/28/22 10/27/22 2/22/23 4/26/23 7/28/23 7/28/23 10/25/23 2/22/24 2/22/24 - - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 5.89 2 13.9 - - - -
Net Cash position 1 0.6 - - - 8.2 23.7 36.3 50
Leverage (Debt/EBITDA) - 0.3694 x 0.0684 x 0.3246 x - - - -
Free Cash Flow 1 6.19 1.92 5.15 -6.27 37.8 16.4 13.9 19
ROE (net income / shareholders' equity) 33.4% 30.5% 41.5% 36.7% 20.4% 13.7% 15.6% 14.6%
ROA (Net income/ Total Assets) - - - - 11.3% 8.17% 9.87% 9.75%
Assets 1 - - - - 175.4 192.4 211.6 244.9
Book Value Per Share 2 1.000 1.320 2.150 2.990 3.630 4.160 4.870 5.590
Cash Flow per Share 2 0.3400 0.2100 0.3300 -0.0300 1.520 0.8500 0.7400 -
Capex 1 1.12 - 4.52 5.47 6.88 5.11 6.08 6.14
Capex / Sales 1.58% - 2.66% 2.07% 3.1% 2.39% 2.37% 2.15%
Announcement Date 2/26/20 2/24/21 2/24/22 2/22/23 2/22/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Incap Oyj

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
8.91 EUR
Average target price
9 EUR
Spread / Average Target
+1.01%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

1st Jan change Capi.
INCAP OYJ Stock Incap Oyj
+14.97% 280M
SIEMENS AG Stock Siemens AG
+4.53% 149B
EATON CORPORATION PLC Stock Eaton Corporation plc
+34.66% 130B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+19.57% 130B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+12.90% 62.82B
AMETEK, INC. Stock AMETEK, Inc.
+7.65% 41.04B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+94.65% 35B
WEG S.A. Stock WEG S.A.
+6.26% 32.1B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-9.78% 32.1B
LEGRAND Stock Legrand
+3.97% 27.31B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. ICP1V Stock
  4. Financials Incap Oyj