XHEL
HEEROS
Market cap34mUSD
May 30, Last price
5.60EUR
1D
0.00%
1Q
-0.88%
Jan 2017
83.61%
IPO
89.83%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 11,363 0.59% | 11,296 1.92% | 11,083 20.46% | |||||||
Cost of revenue | 1,779 | 8,036 | 3,326 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,584 | 3,260 | 7,757 | |||||||
NOPBT Margin | 84.34% | 28.86% | 69.99% | |||||||
Operating Taxes | 73 | 15 | 67 | |||||||
Tax Rate | 0.76% | 0.45% | 0.87% | |||||||
NOPAT | 9,511 | 3,245 | 7,689 | |||||||
Net income | 619 250.21% | 177 | ||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 161 | 370 | ||||||||
BB yield | -0.51% | -1.83% | ||||||||
Debt | ||||||||||
Debt current | 801 | 877 | ||||||||
Long-term debt | 1,249 | 1,879 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 492 | (1,879) | ||||||||
Net debt | (769) | 1,603 | 2,448 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,752 | 2,017 | 1,642 | |||||||
CAPEX | (1,354) | (1,421) | ||||||||
Cash from investing activities | (2,134) | (1,408) | (1,699) | |||||||
Cash from financing activities | (1,287) | (375) | ||||||||
FCF | 10,360 | 2,632 | 8,523 | |||||||
Balance | ||||||||||
Cash | 769 | 439 | 206 | |||||||
Long term investments | 7 | 102 | ||||||||
Excess cash | 201 | |||||||||
Stockholders' equity | 2,894 | 9,198 | 9,184 | |||||||
Invested Capital | 8,192 | 9,348 | 9,508 | |||||||
ROIC | 108.45% | 34.42% | 109.93% | |||||||
ROCE | 114.19% | 34.88% | 81.58% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,820 | 5,262 | 5,223 | |||||||
Price | 5.45 41.56% | 3.85 -37.30% | 6.14 15.85% | |||||||
Market cap | 31,719 56.58% | 20,258 -36.83% | 32,069 35.30% | |||||||
EV | 30,950 | 21,861 | 34,517 | |||||||
EBITDA | 11,651 | 5,432 | 9,984 | |||||||
EV/EBITDA | 2.66 | 4.02 | 3.46 | |||||||
Interest | 116 | 116 | ||||||||
Interest/NOPBT | 3.55% | 1.50% |