Siili Solutions

10,2EUR +0,99 %
7.805 investorer følger denne virksomhed

Siili Solutions is a provider in the IT sector. The company develops and integrates software for information systems and offers services related to the development of technology platforms, information management, IT architecture, and various project management. The competence is found in data management, analysis, and artificial intelligence. Siili Solutions was founded in 2005 and is headquartered in Helsinki.

P/E (23e)
15,5
EV/EBIT (adj.) (23e)
8,68
EV/S (23e)
0,59
Udbytteafkast, % (23e)
2,94 %
Kursmål
14.50 EUR
Anbefaling
Køb
Opdateret
16.8.2023
NASDAQ Helsinki
SIILI
Daglig lav / høj pris
10 / 10,35 EUR
Markedsværdi
83 mio. EUR
Aktieomsætning
31,7 t EUR
Volumen
3,2 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Extensive report

Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the report

Analyst

Joni Grönqvist
Joni Grönqvist
Analytiker

Finanskalender

Major Owners
Source: Millistream Market Data AB

OwnerCapitalVotes
Lamy Oy16,0 %16,0 %
Ilmarinen Mutual Pension Insurance Company7,5 %7,5 %
Premium
Not activated

This content is for our Premium customers only.

Insider Transactions

InsiderDateTotal value
Tomi Pienimäki18.08.202329.309,75EUR
Tomi Pienimäki17.08.20232.413,95EUR
Premium
Not activated

This content is for our Premium customers only.

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning80,5483,3199,28118,33125,67130,06137,80147,09
vækst-%14,44 %3,43 %19,18 %19,19 %6,20 %3,49 %5,95 %6,74 %
EBITDA7,109,1212,0214,9312,1714,1416,1118,31
EBIT (adj.)5,156,749,2811,638,6110,7412,7114,81
EBIT3,735,327,5710,156,899,0411,0113,11
Overskud før skat3,326,296,385,436,618,089,9612,54
Netto indkomst2,554,405,143,755,126,227,779,84
EPS (adj.)0,530,780,931,010,660,981,171,42
vækst-%44,62 %47,23 %19,42 %8,81 %-34,76 %48,44 %19,55 %21,87 %
Udbytte0,260,280,180,200,300,370,450,50
Udbytte ratio71,29 %44,52 %24,60 %43,40 %47,55 %48,22 %46,96 %41,20 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%8,81 %10,95 %12,10 %12,62 %9,69 %10,87 %11,69 %12,45 %
EBIT-% (adj.)6,40 %8,09 %9,35 %9,83 %6,86 %8,26 %9,22 %10,07 %
EBIT-%4,63 %6,38 %7,62 %8,58 %5,49 %6,95 %7,99 %8,92 %
ROE12,70 %20,90 %22,12 %11,50 %12,17 %13,61 %15,55 %17,74 %
ROI10,51 %26,47 %15,88 %15,41 %9,91 %13,03 %15,30 %19,25 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)9,1213,2514,6016,1010,2010,2010,2010,20
Aktier7,007,007,028,138,118,118,118,11
Markedsværdi63,8492,75102,50130,9282,7282,7282,7282,72
Enterprise value69,6386,48115,07128,9674,7468,9762,0353,50
EV/S0,861,041,161,090,590,530,450,36
EV/EBITDA9,819,489,578,646,144,883,852,92
EV/EBIT (adj.)13,5112,8312,4011,098,686,424,883,61
EV/EBIT18,6616,2615,2112,7110,847,635,634,08
P/E (adj.)17,3017,0715,7515,9615,5010,448,737,17
P/E25,0121,0719,9532,9316,1713,2910,648,40
P/B3,114,304,123,251,891,741,581,41
P/S0,791,111,031,110,660,640,600,56
Udbytteprocent2,85 %2,11 %1,23 %1,24 %2,94 %3,63 %4,41 %4,90 %
Equity ratio36,77 %35,18 %30,51 %38,01 %42,05 %44,90 %48,65 %57,33 %
Gearing ratio28,15 %-29,07 %50,19 %-4,85 %-18,22 %-28,90 %-39,52 %-49,91 %

Kvartalsdata

Q3/22Q4/222022Q1/23Q2/23Q3/23eQ4/23e2023eQ1/24e
Omsætning59,46118,3365,2960,38125,67
EBITDA6,8914,936,825,3612,17
EBIT4,4510,154,152,756,89
Overskud før skat1,215,434,562,056,61
Netto indkomst0,633,753,541,585,12
Publisher
IT service sector: Fast deceleration in figures in Q2 in Finland, better in other Nordic countries

Uncertainty in customer demand was realized more widely in Q2, but development was even more mixed than before. Companies with a high weight of tailored software development and the private sector suffered more in relative terms. Reported figures included mainly negative surprises, which was also seen in the form of change negotiations and profit warnings. We predict that the duality will continue in 2023, but the demand outlook will remain more subdued as a whole in 2023 in the private sector, while public sector demand is expected to remain at a good level.

Analytikerkommentar06.09.2023 af Joni Grönqvist, Frans-Mikael Rostedt