Siili Solutions
10,2 EUR +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
Seneste analyser
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 reportAnalyst
Joni Grönqvist
Analytiker
Finanskalender
Selskabsgennemgang
24.10.2023
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Lamy Oy | 16,0 % | 16,0 % |
| Ilmarinen Mutual Pension Insurance Company | 7,5 % | 7,5 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Tomi Pienimäki | 18.08.2023 | 29.309,75EUR |
| Tomi Pienimäki | 17.08.2023 | 2.413,95EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 80,54 | 83,31 | 99,28 | 118,33 | 125,67 | 130,06 | 137,80 | 147,09 |
| vækst-% | 14,44 % | 3,43 % | 19,18 % | 19,19 % | 6,20 % | 3,49 % | 5,95 % | 6,74 % |
| EBITDA | 7,10 | 9,12 | 12,02 | 14,93 | 12,17 | 14,14 | 16,11 | 18,31 |
| EBIT (adj.) | 5,15 | 6,74 | 9,28 | 11,63 | 8,61 | 10,74 | 12,71 | 14,81 |
| EBIT | 3,73 | 5,32 | 7,57 | 10,15 | 6,89 | 9,04 | 11,01 | 13,11 |
| Overskud før skat | 3,32 | 6,29 | 6,38 | 5,43 | 6,61 | 8,08 | 9,96 | 12,54 |
| Netto indkomst | 2,55 | 4,40 | 5,14 | 3,75 | 5,12 | 6,22 | 7,77 | 9,84 |
| EPS (adj.) | 0,53 | 0,78 | 0,93 | 1,01 | 0,66 | 0,98 | 1,17 | 1,42 |
| vækst-% | 44,62 % | 47,23 % | 19,42 % | 8,81 % | -34,76 % | 48,44 % | 19,55 % | 21,87 % |
| Udbytte | 0,26 | 0,28 | 0,18 | 0,20 | 0,30 | 0,37 | 0,45 | 0,50 |
| Udbytte ratio | 71,29 % | 44,52 % | 24,60 % | 43,40 % | 47,55 % | 48,22 % | 46,96 % | 41,20 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| 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 % |
| ROE | 12,70 % | 20,90 % | 22,12 % | 11,50 % | 12,17 % | 13,61 % | 15,55 % | 17,74 % |
| ROI | 10,51 % | 26,47 % | 15,88 % | 15,41 % | 9,91 % | 13,03 % | 15,30 % | 19,25 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 9,12 | 13,25 | 14,60 | 16,10 | 10,20 | 10,20 | 10,20 | 10,20 |
| Aktier | 7,00 | 7,00 | 7,02 | 8,13 | 8,11 | 8,11 | 8,11 | 8,11 |
| Markedsværdi | 63,84 | 92,75 | 102,50 | 130,92 | 82,72 | 82,72 | 82,72 | 82,72 |
| Enterprise value | 69,63 | 86,48 | 115,07 | 128,96 | 74,74 | 68,97 | 62,03 | 53,50 |
| EV/S | 0,86 | 1,04 | 1,16 | 1,09 | 0,59 | 0,53 | 0,45 | 0,36 |
| EV/EBITDA | 9,81 | 9,48 | 9,57 | 8,64 | 6,14 | 4,88 | 3,85 | 2,92 |
| EV/EBIT (adj.) | 13,51 | 12,83 | 12,40 | 11,09 | 8,68 | 6,42 | 4,88 | 3,61 |
| EV/EBIT | 18,66 | 16,26 | 15,21 | 12,71 | 10,84 | 7,63 | 5,63 | 4,08 |
| P/E (adj.) | 17,30 | 17,07 | 15,75 | 15,96 | 15,50 | 10,44 | 8,73 | 7,17 |
| P/E | 25,01 | 21,07 | 19,95 | 32,93 | 16,17 | 13,29 | 10,64 | 8,40 |
| P/B | 3,11 | 4,30 | 4,12 | 3,25 | 1,89 | 1,74 | 1,58 | 1,41 |
| P/S | 0,79 | 1,11 | 1,03 | 1,11 | 0,66 | 0,64 | 0,60 | 0,56 |
| Udbytteprocent | 2,85 % | 2,11 % | 1,23 % | 1,24 % | 2,94 % | 3,63 % | 4,41 % | 4,90 % |
| Equity ratio | 36,77 % | 35,18 % | 30,51 % | 38,01 % | 42,05 % | 44,90 % | 48,65 % | 57,33 % |
| Gearing ratio | 28,15 % | -29,07 % | 50,19 % | -4,85 % | -18,22 % | -28,90 % | -39,52 % | -49,91 % |
Kvartalsdata
| Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 59,46 | 118,33 | 65,29 | 60,38 | 125,67 | ||||
| EBITDA | 6,89 | 14,93 | 6,82 | 5,36 | 12,17 | ||||
| EBIT | 4,45 | 10,15 | 4,15 | 2,75 | 6,89 | ||||
| Overskud før skat | 1,21 | 5,43 | 4,56 | 2,05 | 6,61 | ||||
| Netto indkomst | 0,63 | 3,75 | 3,54 | 1,58 | 5,12 |
Viser Alle indholdstyper
