XHELTNOM
Market cap177mUSD
Dec 20, Last price
3.75EUR
1D
5.93%
1Q
-24.85%
Jan 2017
212.50%
IPO
234.82%
Name
Talenom Oyj
Chart & Performance
Profile
Talenom Oyj provides accounting and software services for small and medium-sized enterprises in Finland, Sweden, and internationally. It offers accounting services, such as sales invoicing, invoice payment, payroll accounting, financial performance monitoring, and HR services, as well as care services; and advisory services, including legal, taxation, and financial consultancy services. The company also provides Talenom Online, an electronic financial management web service; Talenom App, a mobile phone application for delivering accounting documents and travel invoices; and Talenom Link, a service that allows transfer of sales invoice information and employee's working hour information to payroll. In addition, it offers financing services comprising sales invoice financing, installment financing, and corporate loans; and banking services. Talenom Oyj was founded in 1972 and is based in Oulu, 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 | 121,728 19.22% | 102,107 23.31% | 82,808 27.08% | |||||||
Cost of revenue | 85,134 | 11,718 | 8,002 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 36,594 | 90,389 | 74,806 | |||||||
NOPBT Margin | 30.06% | 88.52% | 90.34% | |||||||
Operating Taxes | 899 | 2,753 | 3,198 | |||||||
Tax Rate | 2.46% | 3.05% | 4.28% | |||||||
NOPAT | 35,695 | 87,636 | 71,608 | |||||||
Net income | 3,361 -71.52% | 11,801 9.33% | 10,794 12.68% | |||||||
Dividends | (8,112) | (7,431) | (6,480) | |||||||
Dividend yield | 2.89% | 1.87% | 1.27% | |||||||
Proceeds from repurchase of equity | 233 | 2,425 | 36,334 | |||||||
BB yield | -0.08% | -0.61% | -7.13% | |||||||
Debt | ||||||||||
Debt current | 9,045 | 13,706 | 2,850 | |||||||
Long-term debt | 85,946 | 66,339 | 55,023 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 636 | 2,844 | 2,211 | |||||||
Net debt | 84,552 | 63,821 | 35,097 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 28,628 | 27,448 | 25,582 | |||||||
CAPEX | (2,820) | (13,046) | (12,651) | |||||||
Cash from investing activities | (34,160) | (31,980) | (24,382) | |||||||
Cash from financing activities | 3,233 | 10,629 | (168) | |||||||
FCF | 34,284 | 86,371 | 70,642 | |||||||
Balance | ||||||||||
Cash | 10,255 | 15,970 | 10,121 | |||||||
Long term investments | 184 | 254 | 12,655 | |||||||
Excess cash | 4,353 | 11,119 | 18,636 | |||||||
Stockholders' equity | 55,814 | 56,026 | 44,718 | |||||||
Invested Capital | 137,552 | 117,234 | 75,521 | |||||||
ROIC | 28.02% | 90.93% | 111.91% | |||||||
ROCE | 25.02% | 68.79% | 77.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 45,176 | 43,579 | 43,579 | |||||||
Price | 6.21 -31.76% | 9.10 -22.22% | 11.70 -22.26% | |||||||
Market cap | 280,543 -29.26% | 396,569 -22.22% | 509,874 -21.57% | |||||||
EV | 365,095 | 460,390 | 544,971 | |||||||
EBITDA | 55,550 | 105,792 | 87,705 | |||||||
EV/EBITDA | 6.57 | 4.35 | 6.21 | |||||||
Interest | 4,122 | 1,037 | 809 | |||||||
Interest/NOPBT | 11.26% | 1.15% | 1.08% |