XHELHEEROS
Market cap30mUSD
Dec 23, Last price
5.45EUR
1D
-0.91%
1Q
39.74%
Jan 2017
78.69%
IPO
84.75%
Name
Heeros Oyj
Chart & Performance
Profile
Heeros Oyj provides cloud-based financial management solutions. The company offers automated solutions for purchase invoice workflow, invoice OCR processing, e-invoicing, e-archiving, SEPA payments, payable and receivable ledgers, general ledger accounting, and mobile applications. It also provides implementation, training, and main user services. The company serves individual businesses and organizations, accounting firms, governments, and educational institutes. Heeros Oyj is headquartered in Helsinki, Finland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 11,296 1.92% | 11,083 20.46% | 9,201 5.13% | |||||||
Cost of revenue | 8,036 | 3,326 | 1,182 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,260 | 7,757 | 8,018 | |||||||
NOPBT Margin | 28.86% | 69.99% | 87.15% | |||||||
Operating Taxes | 15 | 67 | 139 | |||||||
Tax Rate | 0.45% | 0.87% | 1.73% | |||||||
NOPAT | 3,245 | 7,689 | 7,880 | |||||||
Net income | 177 | 499 2,188.83% | ||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 370 | 15 | ||||||||
BB yield | -1.83% | -0.06% | ||||||||
Debt | ||||||||||
Debt current | 801 | 877 | 577 | |||||||
Long-term debt | 1,249 | 1,879 | 1,968 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1,879) | (1,968) | ||||||||
Net debt | 1,603 | 2,448 | 1,538 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,017 | 1,642 | 1,445 | |||||||
CAPEX | (1,421) | |||||||||
Cash from investing activities | (1,408) | (1,699) | ||||||||
Cash from financing activities | (375) | 606 | ||||||||
FCF | 2,632 | 8,523 | 7,404 | |||||||
Balance | ||||||||||
Cash | 439 | 206 | 965 | |||||||
Long term investments | 7 | 102 | 42 | |||||||
Excess cash | 547 | |||||||||
Stockholders' equity | 9,198 | 9,184 | 4,520 | |||||||
Invested Capital | 9,348 | 9,508 | 4,481 | |||||||
ROIC | 34.42% | 109.93% | 193.10% | |||||||
ROCE | 34.88% | 81.58% | 159.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,262 | 5,223 | 4,472 | |||||||
Price | 3.85 -37.30% | 6.14 15.85% | 5.30 -29.33% | |||||||
Market cap | 20,258 -36.83% | 32,069 35.30% | 23,702 -28.52% | |||||||
EV | 21,861 | 34,517 | 25,240 | |||||||
EBITDA | 5,432 | 9,984 | 9,290 | |||||||
EV/EBITDA | 4.02 | 3.46 | 2.72 | |||||||
Interest | 116 | 116 | 89 | |||||||
Interest/NOPBT | 3.55% | 1.50% | 1.11% |