Loading...
XHEL
ICP1V
Market cap322mUSD
Apr 28, Last price  
9.61EUR
1D
-3.42%
1Q
-12.79%
Jan 2017
925.23%
Name

Incap Oyj

Chart & Performance

D1W1MN
P/E
12.45
P/S
1.23
EPS
0.77
Div Yield, %
—
Shrs. gr., 5y
2.93%
Rev. gr., 5y
26.50%
Revenues
230m
+3.82%
76,969,00089,347,00083,010,00094,716,00069,767,00059,162,00068,890,00064,140,00036,757,00018,500,00030,567,00038,626,00048,543,00058,961,00071,022,000106,494,000169,787,000263,763,000221,591,000230,056,000
Net income
23m
+14.67%
5,491,0003,225,000-1,102,000-5,401,000-6,721,000-4,884,000-3,997,000-4,930,000-8,527,000548,0002,012,0002,742,0003,116,0005,847,0006,274,0009,218,00021,059,00027,595,00019,820,00022,727,000
CFO
39m
-13.47%
7,649,0002,993,000-4,116,0001,353,000529,000-4,369,000-3,137,0002,448,000-301,000-741,000992,0001,126,0001,921,0004,137,0007,315,0004,709,0009,669,000-808,00044,650,00038,636,000
Earnings
May 06, 2025

Profile

Incap Oyj, together with its subsidiaries, provides electronics manufacturing services in Europe, North America, and Asia. The company produces inverters, UPS devices and printed circuit board (PCBs) for fuel dispensers and sustainable energy products. It also offers PCB assembly, mass production, final assembly, design, and production of prototypes, as well as design for manufacturing feedback, testing, magnetic assemblies, and cable harnesses. In addition, the company manufactures electronics and box-build products, as well as specializes in volume production, prototypes, and pre-series products. The company serves industrial customers such as automation, power generation, and telecommunications industries. Incap Oyj was incorporated in 1985 and is headquartered in Helsinki, Finland.
URL
https://incapcorp.com/
IPO date
May 05, 1997
Employees
2,224
Domiciled in
FI
Incorporated in
FI

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
230,056
3.82%
221,591
-15.99%
263,763
55.35%
Cost of revenue
152,662
186,802
189,433
Unusual Expense (Income)
NOPBT
77,394
34,789
74,330
NOPBT Margin
33.64%
15.70%
28.18%
Operating Taxes
7,351
6,602
9,032
Tax Rate
9.50%
18.98%
12.15%
NOPAT
70,043
28,187
65,298
Net income
22,727
14.67%
19,820
-28.18%
27,595
31.04%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
3,912
3,874
10,514
Long-term debt
34,138
38,358
17,488
Deferred revenue
Other long-term liabilities
3,130
1,845
1,900
Net debt
(34,122)
(322)
19,825
Cash flow
Cash from operating activities
38,636
44,650
(808)
CAPEX
(5,622)
(6,875)
(5,465)
Cash from investing activities
(6,710)
(19,301)
(5,420)
Cash from financing activities
(3,755)
10,086
5,060
FCF
76,009
32,613
26,804
Balance
Cash
72,172
42,550
7,559
Long term investments
4
618
Excess cash
60,669
31,474
Stockholders' equity
114,152
106,760
87,425
Invested Capital
106,377
111,204
110,489
ROIC
64.38%
25.43%
70.53%
ROCE
45.86%
24.16%
66.90%
EV
Common stock shares outstanding
29,437
29,416
29,298
Price
10.24
32.64%
7.72
-54.85%
17.10
8.92%
Market cap
301,437
32.74%
227,090
-54.67%
500,988
8.94%
EV
267,315
226,768
520,813
EBITDA
77,394
39,412
78,034
EV/EBITDA
3.45
5.75
6.67
Interest
2,825
1,781
663
Interest/NOPBT
3.65%
5.12%
0.89%