Loading...
Trainers’ House Oyj, a change management company, provides marketing and training services in Finland and Spain. The last earnings update was 50 days ago. More info.
7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
---|---|---|---|---|---|---|
Trainers’ House Oyj (TRH1V) | 0% | -4.3% | -11.4% | -21.5% | -49.2% | 158.3% |
FI Professional Services | -3.5% | -3.7% | 9.7% | 28.2% | 75.4% | 63.2% |
FI Market | 0.3% | -2.3% | 0.3% | 7.8% | 9.8% | 23.8% |
Below are the data sources, inputs and calculation used to determine the intrinsic value for Trainers’ House Oyj.
Data Point | Source | Value |
---|---|---|
Valuation Model | 2 Stage Free Cash Flow to Equity | |
Levered Free Cash Flow | Extrapolated from most recent financials. | See below |
Discount Rate (Cost of Equity) | See below | 5.2% |
Perpetual Growth Rate | 10-Year FI Government Bond Rate | -0.1% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
Data Point | Calculation/ Source | Result |
---|---|---|
Risk-Free Rate | 10-Year FI Govt Bond Rate | -0.1% |
Equity Risk Premium | S&P Global | 5.9% |
Professional Services Unlevered Beta | Simply Wall St/ S&P Global | 0.83 |
Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.835 (1 + (1- 20%) (0%)) |
0.889 |
Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
0.89 |
Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.11% + (0.889 * 5.94%) |
5.17% |
Discounted Cash Flow Calculation for HLSE:TRH1V using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for Trainers’ House Oyj is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
Note: Free cash flow to equity valuations ignore the company's cash or debt.
Levered FCF (EUR, Millions) | Source |
Present Value Discounted (@ 5.17%) |
|
---|---|---|---|
2020 | 2.81 | Est @ 103.76% | 2.67 |
2021 | 4.84 | Est @ 72.6% | 4.38 |
2022 | 7.30 | Est @ 50.79% | 6.28 |
2023 | 9.90 | Est @ 35.52% | 8.09 |
2024 | 12.35 | Est @ 24.83% | 9.60 |
2025 | 14.50 | Est @ 17.35% | 10.71 |
2026 | 16.25 | Est @ 12.11% | 11.42 |
2027 | 17.62 | Est @ 8.44% | 11.77 |
2028 | 18.66 | Est @ 5.88% | 11.85 |
2029 | 19.42 | Est @ 4.08% | 11.73 |
Present value of next 10 years cash flows | €88.00 |
Calculation | Result | |
---|---|---|
Terminal Value |
= FCF2029
× (1 + g) ÷ (Discount Rate – g)
= €19.42 × (1 + -0.11%) ÷ (5.17% – -0.11%) |
€367.26 |
Present Value of Terminal Value |
= Terminal Value ÷ (1 + r)10
= €367.26 ÷ (1 + 5.17%)10 |
€221.80 |
Calculation | Result | |
---|---|---|
Total Equity Value |
= Present value of next 10 years cash flows +
Terminal Value
= €88.00 + €221.80 |
€309.80 |
Equity Value per Share (EUR) |
= Total value / Shares Outstanding
= €309.80 / 21.47 |
€14.43 |
Calculation | Result | |
---|---|---|
Value per share (EUR) | From above. | €14.43 |
Current discount | Discount to share price of
€0.31
= -1 x (€0.31 - €14.43) / €14.43 |
97.9% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Data Point | Source | Value |
---|---|---|
Earnings Per Share * | Company Filings (2019-09-30) in EUR | €0.05 |
HLSE:TRH1V Share Price ** | HLSE (2019-12-13) in EUR | €0.31 |
Finland Professional Services Industry PE Ratio | Median Figure of 8 Publicly-Listed Professional Services Companies | 35.69x |
Finland Market PE Ratio | Median Figure of 95 Publicly-Listed Companies | 19.5x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Trainers’ House Oyj.
Calculation | Outcome | |
---|---|---|
PE Ratio | = HLSE:TRH1V Share Price ÷ EPS (both in EUR) = 0.31 ÷ 0.05 |
6.13x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
PE Ratio | See PE Ratio Section | 6.13x |
Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts |
Not available |
Finland Professional Services Industry PEG Ratio | Median Figure of 5 Publicly-Listed Professional Services Companies | 1.61x |
Finland Market PEG Ratio | Median Figure of 83 Publicly-Listed Companies | 1.64x |
*Line of best fit is calculated by linear regression .
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
Book Value per Share | Company Filings (2019-09-30) in EUR | €0.42 |
HLSE:TRH1V Share Price * | HLSE (2019-12-13) in EUR | €0.31 |
Finland Professional Services Industry PB Ratio | Median Figure of 9 Publicly-Listed Professional Services Companies | 1.57x |
Finland Market PB Ratio | Median Figure of 139 Publicly-Listed Companies | 2.02x |
Calculation | Outcome | |
---|---|---|
PB Ratio | = HLSE:TRH1V Share Price ÷ Book Value per Share (both in EUR) = 0.31 ÷ 0.42 |
0.74x |
* Primary Listing of Trainers’ House Oyj.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Trainers’ House Oyj has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Data Point | Source | Value (per year) |
---|---|---|
Finland Professional Services Industry Earnings Growth Rate | Market Cap Weighted Average | 25.3% |
Finland Professional Services Industry Revenue Growth Rate | Market Cap Weighted Average | 8.7% |
Finland Market Earnings Growth Rate | Market Cap Weighted Average | 14.3% |
Finland Market Revenue Growth Rate | Market Cap Weighted Average | 2.2% |
*Line of best fit is calculated by linear regression .
Industry and Market average data is calculated daily.
Learn more about our growth rate calculations in Simply Wall St’s analysis model.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (2 months ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
Date (Data in EUR Millions) | Revenue | Cash Flow | Net Income * |
---|---|---|---|
2019-09-30 | 11 | 1 | 1 |
2019-06-30 | 11 | 2 | 1 |
2019-03-31 | 11 | 1 | 1 |
2018-12-31 | 11 | 0 | 1 |
2018-09-30 | 10 | 0 | 1 |
2018-06-30 | 10 | 0 | 1 |
2018-03-31 | 9 | 0 | 0 |
2017-12-31 | 9 | -1 | 0 |
2017-09-30 | 9 | 0 | 0 |
2017-06-30 | 9 | 1 | 1 |
2017-03-31 | 9 | 1 | 0 |
2016-12-31 | 9 | 2 | 1 |
*GAAP earnings excluding extraordinary items.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (2 months ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
All data from Trainers’ House Oyj Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in EUR Millions) | EPS * |
---|---|
2019-09-30 | 0.05 |
2019-06-30 | 0.05 |
2019-03-31 | 0.05 |
2018-12-31 | 0.04 |
2018-09-30 | 0.03 |
2018-06-30 | 0.02 |
2018-03-31 | 0.02 |
2017-12-31 | 0.01 |
2017-09-30 | 0.01 |
2017-06-30 | 0.03 |
2017-03-31 | 0.02 |
2016-12-31 | 0.03 |
*GAAP earnings excluding extraordinary items.
How has Trainers’ House Oyj performed over the past 5 years?
All data from Trainers’ House Oyj Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in EUR Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
---|---|---|---|---|
2019-09-30 | 10.82 | 1.09 | 0.64 | |
2019-06-30 | 10.99 | 1.04 | 0.64 | |
2019-03-31 | 11.15 | 0.97 | 0.64 | |
2018-12-31 | 10.67 | 0.88 | 0.64 | |
2018-09-30 | 10.41 | 0.53 | 0.57 | |
2018-06-30 | 10.01 | 0.52 | 0.57 | |
2018-03-31 | 9.48 | 0.44 | 0.57 | |
2017-12-31 | 8.97 | 0.26 | 0.57 | |
2017-09-30 | 8.79 | 0.28 | 0.44 | |
2017-06-30 | 9.00 | 0.58 | 0.44 | |
2017-03-31 | 8.96 | 0.49 | 0.44 | |
2016-12-31 | 8.85 | 0.74 | 0.44 | |
2016-09-30 | 8.48 | 1.00 | 0.55 | |
2016-06-30 | 7.94 | 4.17 | 0.55 | |
2016-03-31 | 7.33 | 2.48 | 0.55 | |
2015-12-31 | 6.90 | 1.76 | 0.55 | |
2015-09-30 | 7.05 | -0.88 | 1.15 | |
2015-06-30 | 7.33 | -5.58 | 1.15 | |
2015-03-31 | 7.66 | -4.34 | 1.15 | |
2014-12-31 | 8.00 | -5.97 | 1.15 | |
2014-09-30 | 8.64 | -2.87 | 1.31 | |
2014-06-30 | 8.87 | -1.61 | 1.31 | |
2014-03-31 | 9.33 | -6.69 | 1.31 | |
2013-12-31 | 10.12 | -4.77 | 1.31 | |
2013-09-30 | 10.71 | -5.45 | 1.30 | |
2013-06-30 | 11.39 | -5.54 | 1.30 | |
2013-03-31 | 12.35 | -0.31 | 1.30 | |
2012-12-31 | 13.30 | -0.24 | 1.30 |
*GAAP earnings excluding extraordinary items.
How is Trainers’ House Oyj's financial health and their level of debt?
All data from Trainers’ House Oyj Company Filings, last reported 2 months ago.
Date (Data in EUR Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
---|---|---|---|
2019-09-30 | 9.04 | 0.00 | 2.05 |
2019-06-30 | 9.21 | 0.00 | 2.76 |
2019-03-31 | 8.84 | 0.00 | 2.01 |
2018-12-31 | 8.34 | 0.00 | 1.65 |
2018-09-30 | 7.92 | 0.00 | 1.04 |
2018-06-30 | 8.13 | 0.00 | 1.09 |
2018-03-31 | 7.83 | 0.03 | 1.67 |
2017-12-31 | 7.43 | 0.77 | 2.01 |
2017-09-30 | 7.37 | 0.38 | 1.68 |
2017-06-30 | 7.57 | 0.63 | 2.17 |
2017-03-31 | 7.34 | 0.63 | 2.33 |
2016-12-31 | 7.10 | 1.21 | 2.79 |
2016-09-30 | 6.85 | 0.87 | 1.89 |
2016-06-30 | 6.75 | 1.12 | 1.94 |
2016-03-31 | 6.59 | 1.12 | 1.76 |
2015-12-31 | 6.10 | 1.64 | 1.55 |
2015-09-30 | 3.57 | 3.44 | 0.79 |
2015-06-30 | 0.31 | 6.06 | 1.45 |
2015-03-31 | 1.85 | 6.05 | 1.57 |
2014-12-31 | 2.09 | 7.04 | 1.58 |
2014-09-30 | 4.13 | 6.14 | 1.56 |
2014-06-30 | 5.54 | 6.36 | 2.17 |
2014-03-31 | 5.84 | 6.29 | 2.02 |
2013-12-31 | 6.79 | 8.43 | 2.63 |
2013-09-30 | 10.84 | 2.01 | 1.79 |
2013-06-30 | 11.03 | 2.03 | 2.10 |
2013-03-31 | 16.43 | 3.05 | 2.60 |
2012-12-31 | 16.39 | 4.94 | 1.52 |
What is Trainers’ House Oyj's current dividend yield, its reliability and sustainability?
Data Point | Source | Value |
---|---|---|
Past Annualized Dividend Yield | S&P Global Market Data | See Below |
Past Dividends per Share | Company Filings/ Annualized Dividend Payments | See Below |
Future Dividends per Share Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
Finland Professional Services Industry Average Dividend Yield | Market Cap Weighted Average of 5 Stocks | 3% |
Finland Market Average Dividend Yield | Market Cap Weighted Average of 99 Stocks | 4.3% |
Finland Minimum Threshold Dividend Yield | 10th Percentile | 1.4% |
Finland Bottom 25% Dividend Yield | 25th Percentile | 2.3% |
Finland Top 25% Dividend Yield | 75th Percentile | 4.9% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
Date (Data in €) | Dividend per share (annual) | Avg. Yield (%) |
---|---|---|
2010-10-21 | 0.000 | 0.000 |
2010-04-22 | 0.000 | 0.000 |
2010-03-01 | 0.000 | 0.000 |
2010-02-11 | 0.000 | 0.000 |
2009-03-13 | 0.250 | 9.156 |
2009-02-13 | 0.250 | 8.156 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Mr. Arto Heimonen has been the Chief Executive Officer at Trainers’ House Oyj since January 9, 2013. Mr. Heimonen served as the Chief Executive Officer of Ignis Services at Trainers’ House Oyj until January 9, 2013.
Average tenure and age of the Trainers’ House Oyj board of directors in years:
As Nassim Nicholas Taleb said, 'Don’t tell me what you think, tell me what you have in your portfolio.' Trainers’ House Oyj is a smaller company with a market capitalization of €7.5m, so it may still be flying under the radar of many institutional investors. … Check out our latest analysis for Trainers’ House Oyj HLSE:TRH1V Ownership Summary, August 29th 2019 What Does The Lack Of Institutional Ownership Tell Us About Trainers’ House Oyj? … General Public Ownership The general public, who are mostly retail investors, collectively hold 54% of Trainers’ House Oyj shares.
Simply Wall St - – Full articleAnalysts use this formula to calculate return on capital employed: Return on Capital Employed = Earnings Before Interest and Tax (EBIT) ÷ (Total Assets - Current Liabilities) Or for Trainers’ House Oyj: 0.089 = €997k ÷ (€14m - €2.4m) (Based on the trailing twelve months to March 2019.) So, Trainers’ House Oyj has an ROCE of 8.9%. … Trainers’ House Oyj's Current Liabilities And Their Impact On Its ROCE Liabilities, such as supplier bills and bank overdrafts, are referred to as current liabilities if they need to be paid within 12 months. … Due to the way ROCE is calculated, a high level of current liabilities makes a company look as though it has less capital employed, and thus can (sometimes unfairly) boost the ROCE.
Simply Wall St - – Full articleCheck out our latest analysis for Trainers’ House Oyj How Do I Calculate A Price To Earnings Ratio? … The formula for price to earnings is: Price to Earnings Ratio = Price per Share ÷ Earnings per Share (EPS) Or for Trainers’ House Oyj: P/E of 9.01 = €0.41 ÷ €0.046 (Based on the year to March 2019.) Is A High Price-to-Earnings Ratio Good? … All else being equal, it's better to pay a low price -- but as Warren Buffett said, 'It's far better to buy a wonderful company at a fair price than a fair company at a wonderful price.' How Does Trainers’ House Oyj's P/E Ratio Compare To Its Peers?
Simply Wall St - – Full articleHLSE:TRH1V Income Statement, July 11th 2019 TRH1V's share price is trading at below its true value, meaning that the market sentiment for the stock is currently bearish. … Also, relative to the rest of its peers with similar levels of earnings, TRH1V's share price is trading below the group's average. … HLSE:TRH1V Intrinsic value, July 11th 2019 Next Steps: For Trainers’ House Oyj, I've compiled three relevant aspects you should further research: Future Outlook: What are well-informed industry analysts predicting for TRH1V’s future growth?
Simply Wall St - – Full articleIf you own shares in Trainers’ House Oyj (HEL:TRH1V) then it's worth thinking about how it contributes to the volatility of your portfolio, overall. … Beta is worth considering, but it's also important to consider whether Trainers’ House Oyj is growing earnings and revenue. … This article aims to educate investors about beta values, but it's well worth looking at important company-specific fundamentals such as Trainers’ House Oyj’s financial health and performance track record.
Simply Wall St - – Full articleWhile Trainers’ House Oyj (HEL:TRH1V) shareholders are probably generally happy, the stock hasn't had particularly good run recently, with the share price falling 13% in the last quarter. … Check out our latest analysis for Trainers’ House Oyj In his essay The Superinvestors of Graham-and-Doddsville Warren Buffett described how share prices do not always rationally reflect the value of a business. … HLSE:TRH1V Past and Future Earnings, June 5th 2019 It might be well worthwhile taking a look at our free report on Trainers’ House Oyj's earnings, revenue and cash flow.
Simply Wall St - – Full articleThe formula for calculating the return on capital employed is: Return on Capital Employed = Earnings Before Interest and Tax (EBIT) ÷ (Total Assets - Current Liabilities) Or for Trainers’ House Oyj: 0.089 = €997k ÷ (€14m - €2.4m) (Based on the trailing twelve months to March 2019.) Therefore, Trainers’ House Oyj has an ROCE of 8.9%. … Do Trainers’ House Oyj's Current Liabilities Skew Its ROCE? … Due to the way ROCE is calculated, a high level of current liabilities makes a company look as though it has less capital employed, and thus can (sometimes unfairly) boost the ROCE.
Simply Wall St - – Full articleOver the last twelve months Trainers’ House Oyj has recorded a ROE of 10%. … View our latest analysis for Trainers’ House Oyj? … Return on Equity = Net Profit ÷ Shareholders' Equity
Simply Wall St - – Full articleis a company with great financial health as well as a. … Below is a brief commentary on these key aspects … If you're interested in understanding beyond my broad commentary,
Simply Wall St - – Full articleWe'll show how you can use Trainers’ House Oyj's (HEL:TRH1V) P/E ratio to inform your assessment of the investment opportunity. … Based on the last twelve months, Trainers’ House Oyj's P/E ratio is 10.1. … Price to Earnings Ratio = Share Price ÷ Earnings per Share (EPS)
Simply Wall St - – Full article
Trainers’ House Oyj, a change management company, provides marketing and training services in Finland and Spain. The company offers sales directors, sales, negotiation skills, presentation skills, and digital sales training programs to executives, supervisors, and other professionals for personal growth. It also provides sales and marketing solutions. The company was founded in 1990 and is headquartered in Helsinki, Finland.
Name: | Trainers’ House Oyj |
TRH1V | |
Exchange: | HLSE |
Founded: | 1990 |
€6,656,137 | |
21,471,412 | |
Website: | http://www.trainershouse.fi |
Address: |
Trainers’ House Oyj Tammasaarenlaituri 3, Helsinki, Uusimaa, 00180, Finland |
Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
---|---|---|---|---|---|---|---|
HLSE | TRH1V | Registered Shares | OMX Nordic Exchange Helsinki | FI | EUR | 15. Mar 2000 | |
DB | IV9A | Registered Shares | Deutsche Boerse AG | DE | EUR | 15. Mar 2000 | |
LSE | 0J7A | Registered Shares | London Stock Exchange | GB | EUR | 15. Mar 2000 | |
BATS-CHIXE | TRH1VH | Registered Shares | BATS 'Chi-X Europe' | GB | EUR | 15. Mar 2000 |
Research and Consulting Services | |
Commercial Services |
Area | Date (UTC time) |
---|---|
Company Analysis updated: | 2019/12/13 20:47 |
End of day share price update: | 2019/12/13 00:00 |
Last earnings filing: | 2019/10/24 |
Last earnings reported: | 2019/09/30 |
Last annual earnings reported: | 2018/12/31 |
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.