Copyright © Inderes 2011 - present. All rights reserved.

Solwers

3,7 EUR +1,09%
1.416 investorer følger denne virksomhed

Solwers is a consulting company focused on the industrial sector. The company specializes in digital solutions that concern planning and project management services. Examples of the company's services include architecture, technical consulting, environmental monitoring, project management, circular economy, and digital solutions. The customers are found in a number of industries and mainly among small and medium-sized corporate customers. Solwers operates worldwide with the largest presence in the Nordic region.

Læs mere
P/E (adj.) (24e)
16,88
EV/EBIT (adj.) (24e)
13,69
P/B (24e)
0,91
Udbytteafkast, % (24e)
2,03 %
Kursmål
5.00 EUR
Anbefaling
Køb
Opdateret
30.8.2024
First North Finland
SOLWERS
Daglig lav / høj pris
3,6 / 3,7 EUR
Markedsværdi
37,63 mio. EUR
Aktieomsætning
159,18 t EUR
Volumen
45 t
Business risk
Valuation risk
Current
Previous

Seneste analyser

Solwers H1'24: Slowest period of demand likely over
02.09.2024
Solwers Q1'24: Clean bill of health from the first checkpoint
03.06.2024
Consultation and consolidation
14.05.2024

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

Analytiker

Petri Gostowski
Petri Gostowski
Co. Head of Research

Seneste videoer

Solwers: Consultation and consolidation
05.09.2024
Solwers, Q2'24
30.08.2024
Solwers H2'23 – Monday, Mar. 11 at 1:00 pm EET
11.03.2024

Finanskalender

Selskabsgennemgang
29.11.2024

Resultatopgørelse

20202021202220232024e2025e2026e2027e
Omsætning32,644,762,866,080,383,786,688,3
vækst-%26,5 %36,8 %40,6 %5,1 %21,7 %4,2 %3,5 %2,0 %
EBITDA5,05,58,28,08,08,89,28,7
EBIT (adj.)3,53,45,14,84,45,05,45,2
EBIT3,53,45,14,84,45,05,45,2
Overskud før skat3,42,14,63,93,03,74,24,2
Netto indkomst1,71,43,43,22,22,93,33,3
EPS (adj.)7,980,200,350,320,220,290,320,33
vækst-%-97,5 %74,0 %-7,8 %-31,1 %30,7 %12,3 %1,3 %
Udbytte2,060,040,070,060,080,080,090,10
Udbytte ratio25,8 %20,2 %21,1 %20,1 %34,2 %27,9 %28,0 %30,7 %

Lønsomhed og afkast på kapital

20202021202220232024e2025e2026e2027e
EBITDA-%15,2 %12,3 %13,0 %12,1 %10,0 %10,5 %10,6 %9,9 %
EBIT-% (adj.)10,8 %7,5 %8,1 %7,3 %5,5 %5,9 %6,2 %5,9 %
EBIT-%10,8 %7,5 %8,1 %7,3 %5,5 %5,9 %6,2 %5,9 %
ROE23,7 %6,9 %9,9 %8,2 %5,5 %6,9 %7,3 %7,0 %
ROI14,0 %8,3 %8,4 %6,8 %5,9 %6,4 %6,8 %6,6 %

Værdiansættelse

20202021202220232024e2025e2026e2027e
Aktiekurs (EUR)7,204,224,823,703,703,703,70
Aktier0,27,29,89,910,210,210,210,2
Markedsværdi52,141,547,837,637,637,637,6
Enterprise value59,653,764,960,958,956,454,1
EV/S-1,30,91,00,80,70,70,6
EV/EBITDA-10,86,68,27,66,76,16,2
EV/EBIT (adj.)-17,710,513,413,711,810,510,4
EV/EBIT-17,710,513,413,711,810,510,4
P/E (adj.)-36,312,215,116,912,911,511,4
P/E-36,312,215,116,912,911,511,4
P/B-1,71,11,20,90,90,80,8
P/S-1,20,70,70,50,40,40,4
Udbytteprocent0,6 %1,7 %1,3 %2,0 %2,2 %2,4 %2,7 %
Equity ratio31,8 %45,4 %46,6 %46,4 %43,4 %45,2 %47,4 %49,6 %
Gearing ratio83,4 %23,6 %32,0 %42,3 %55,7 %48,3 %40,4 %33,8 %

Kvartalsdata

Q3/23Q4/232023Q1/24Q2/24Q3/24eQ4/24e2024eQ1/25e
Omsætning32,866,039,940,480,3
EBITDA3,98,03,84,38,0
EBIT2,44,82,02,54,4
Overskud før skat1,93,91,11,93,0
Netto indkomst1,73,20,81,52,2
Login in to make your own estimates and see other investors estimates.
ViserAlle indholdstyper

Join Inderes community

Don't miss out - create an account and get all the possible benefits

Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Create account
Solwers: Consultation and consolidation
Video af
Isa Hudd, Petri Gostowski

Solwers: Consultation and consolidation

Solwers: an industry consolidator in the field of technical consulting and design with 29 operational subsidiaries in Finland and Sweden. Growth strategy: more M&A’s on the agenda! Our current recommendation: Buy! Analyst Petri Gostowski summarizes.

Solwers
Analyse af
Petri Gostowski

Solwers H1'24: Slowest period of demand likely over

The H1 results published by Solwers on Friday were slightly below our forecasts, but this was mainly due to non-recurring items. We have made only minor downward revisions to our organic forecasts, while also taking into account the recent acquisitions. Against this background, the overall changes made to our forecasts were not large. In our view, the stock has clear upside, provided the company manages to improve its balance sheet efficiency and execute successful acquisitions in line with its strategy.

Solwers
Solwers grows in Sweden with a small acquisition
Analytikerkommentar af
Petri Gostowski

Solwers grows in Sweden with a small acquisition

In the transaction, Solwers’ subsidiary WiseGate AB acquires a planning and control consulting company. In light of key figures, the acquired business appears to be of high quality and we believe it complements Solwers Group’s offering well.

Solwers
Analytikerkommentar af
Tommi Saarinen, Pauli Lohi

Solwers grows with a small acquisition in Finland

In principle, we are positive about the small transaction, as the acquisition target seems to be of high quality and we also consider investing Solwers’ hefty cash assets in acquisitions in line with the company’s strategy sensible from the point of view of efficient capital use. The transaction price was not disclosed, but we trust it was moderate considering Solwers’ strategy and previous acquisitions.

Solwers