Digia

6,18EUR -0,32 %
7.153 investorer følger denne virksomhed

Digia is an IT consulting company. The company specializes in system integration, web analysis, and internal processes that concern efficiency and decision management. The company's services are used in a number of sectors, from the financial sector to the grocery trade and the energy sector. The largest presence in the Nordic domestic market. Digia is headquartered in Helsinki.

P/E (23e)
11,32
EV/EBIT (23e)
10,71
EV/S (23e)
0,93
Udbytteafkast, % (23e)
3,07 %
Kursmål
6.80 EUR
Anbefaling
Køb
Opdateret
4.5.2023
NASDAQ Helsinki
DIGIA
Daglig lav / høj pris
6,16 / 6,22 EUR
Markedsværdi
165,77 mio. EUR
Aktieomsætning
30,84 t EUR
Volumen
5 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Joni Grönqvist
Joni Grönqvist
Analytiker

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning131,82139,05155,94170,75189,70197,45205,41211,57
vækst-%17,57 %5,48 %12,15 %9,50 %11,10 %4,09 %4,03 %3,00 %
EBITDA15,1420,1722,1719,8023,6825,7127,5527,74
EBIT (adj.)11,0116,0017,6815,9419,4821,6123,4524,36
EBIT9,6514,1014,6812,7316,5518,7120,8022,00
Overskud før skat9,1113,4614,5712,0515,3118,1120,6122,00
Netto indkomst7,0910,6311,779,5712,2314,4916,4917,60
EPS (adj.)0,320,470,550,480,550,630,700,73
vækst-%53,99 %48,29 %18,31 %-13,35 %14,01 %15,29 %10,75 %4,73 %
Udbytte0,100,150,170,170,190,200,210,22
Udbytte ratio37,83 %37,85 %38,60 %47,41 %41,47 %36,86 %34,00 %33,36 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%11,49 %14,50 %14,21 %11,59 %12,48 %13,02 %13,41 %13,11 %
EBIT-% (adj.)8,35 %11,51 %11,34 %9,34 %10,27 %10,94 %11,42 %11,52 %
EBIT-%7,32 %10,14 %9,41 %7,45 %8,72 %9,47 %10,13 %10,40 %
ROE14,05 %18,66 %18,28 %13,76 %16,34 %17,36 %17,60 %16,72 %
ROI12,57 %16,66 %15,91 %12,73 %16,12 %18,60 %21,00 %20,90 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)3,997,527,045,716,186,186,186,18
Aktier26,8226,8226,7326,6926,6926,6926,6926,69
Markedsværdi107,03201,66188,15152,42164,97164,97164,97164,97
Enterprise value129,64212,19198,82170,03177,24165,79151,89138,28
EV/S0,981,531,271,000,930,840,740,65
EV/EBITDA8,5610,528,978,597,486,455,514,98
EV/EBIT (adj.)11,7813,2611,2510,679,107,676,485,68
EV/EBIT13,4415,0513,5413,3610,718,867,306,28
P/E (adj.)12,6616,1012,7411,9211,329,828,868,46
P/E15,0918,9715,9815,9313,4911,3910,009,37
P/B2,013,322,762,152,101,871,661,48
P/S0,811,451,210,890,870,840,800,78
Udbytteprocent2,51 %1,99 %2,41 %2,98 %3,07 %3,24 %3,40 %3,56 %
Equity ratio46,61 %50,16 %47,58 %44,39 %49,86 %56,73 %62,88 %64,89 %
Gearing ratio42,52 %17,34 %15,67 %24,77 %15,58 %0,93 %-13,17 %-23,99 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning41,2438,3248,74170,7550,0347,0640,7751,83189,70
EBITDA3,324,555,7919,805,925,455,307,0123,68
EBIT1,542,424,2212,734,143,673,515,2316,55
Overskud før skat1,902,622,9512,053,803,373,214,9315,31
Netto indkomst1,472,092,349,573,022,702,573,9412,23