WithSecure
0,938EUR -0,11%9.092 investorer følger denne virksomhed
WithSecure operates in the IT sector. The company specializes in cyber security solutions. Today, the company provides IT solutions that are used to manage computer viruses and other potential IT threats within data, mobile and cloud services. The company's services are mainly offered to business customers and larger institutions. Operations are held around the Nordic and European markets. The head office is in Helsinki.
P/E (23e)
-7,94
EV/EBIT (adj.) (23e)
-5,01
EV/S (23e)
0,97
Udbytteafkast, % (23e)
-
Kursmål
1.00 EUR
Anbefaling
Reducer
Opdateret
18.10.2023
NASDAQ Helsinki
WITH
Daglig lav / høj pris
0,922 / 0,939
EUR
Markedsværdi
165,18 mio. EUR
Aktieomsætning
32,79 t EUR
Volumen
35 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
Atte Riikola
Analytiker
Seneste videoer
Finanskalender
Årsrapport
13.02.2024
Generalforsamling
20.03.2024
Delårsrapport
24.04.2024
Delårsrapport
16.07.2024
Delårsrapport
23.10.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Siilasmaa Risto | 34,1 % | 34,1 % |
| Nordea Nordic Small Cap Fund | 6,6 % | 6,6 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Scott Reininga | 08.12.2022 | 99.999EUR |
| Kari Juhani Hintikka | 09.09.2022 | 1.000.000EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 217,33 | 220,20 | 130,01 | 134,70 | 142,76 | 149,00 | 155,22 | 163,04 |
| vækst-% | 13,97 % | 1,32 % | -40,96 % | 3,60 % | 5,99 % | 4,37 % | 4,17 % | 5,04 % |
| EBITDA | 31,15 | 35,70 | -16,63 | -29,95 | -20,91 | -4,17 | 2,58 | 6,25 |
| EBIT (adj.) | 9,59 | 22,85 | -26,76 | -36,76 | -27,60 | -12,25 | -5,07 | -0,82 |
| EBIT | 7,16 | 19,68 | -30,10 | -42,55 | -39,58 | -14,65 | -7,47 | -3,22 |
| Overskud før skat | 4,25 | 16,46 | -30,40 | -44,17 | -38,88 | -14,15 | -7,57 | -3,32 |
| Netto indkomst | 3,37 | 12,88 | -25,40 | -38,21 | -31,80 | -11,32 | -5,90 | -2,59 |
| EPS (adj.) | 0,03 | 0,10 | -0,13 | -0,19 | -0,12 | -0,05 | -0,02 | -0,00 |
| vækst-% | -24,79 % | 193,00 % | -234,34 % | |||||
| Udbytte | 0,00 | 0,04 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Udbytte ratio | 49,12 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 14,33 % | 16,21 % | -12,79 % | -22,23 % | -14,64 % | -2,80 % | 1,66 % | 3,83 % |
| EBIT-% (adj.) | 4,41 % | 10,38 % | -20,58 % | -27,29 % | -19,33 % | -8,22 % | -3,27 % | -0,50 % |
| EBIT-% | 3,29 % | 8,94 % | -23,15 % | -31,59 % | -27,72 % | -9,83 % | -4,81 % | -1,97 % |
| ROE | 4,72 % | 16,25 % | -28,57 % | -32,44 % | -25,60 % | -11,03 % | -6,28 % | -2,88 % |
| ROI | 6,53 % | 16,42 % | -24,47 % | -30,71 % | -29,36 % | -13,24 % | -7,31 % | -3,28 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 1,23 | 1,55 | 2,01 | 1,37 | 0,94 | 0,94 | 0,94 | 0,94 |
| Aktier | 157,79 | 158,12 | 158,35 | 174,53 | 174,53 | 174,53 | 174,53 | 174,53 |
| Markedsværdi | 194,08 | 244,93 | 317,66 | 239,63 | 163,71 | 163,71 | 163,71 | 163,71 |
| Enterprise value | 209,91 | 233,35 | 293,08 | 183,70 | 138,33 | 145,70 | 148,78 | 147,82 |
| EV/S | 0,97 | 1,06 | 2,25 | 1,36 | 0,97 | 0,98 | 0,96 | 0,91 |
| EV/EBITDA | 6,74 | 6,54 | - | - | - | - | 57,73 | 23,64 |
| EV/EBIT (adj.) | 21,89 | 10,21 | - | - | - | - | - | - |
| EV/EBIT | 29,32 | 11,86 | - | - | - | - | - | - |
| P/E (adj.) | 37,36 | 16,06 | - | - | - | - | - | - |
| P/E | 57,68 | 19,02 | - | - | - | - | - | - |
| P/B | 2,55 | 2,97 | 3,33 | 1,71 | 1,51 | 1,69 | 1,80 | 1,85 |
| P/S | 0,89 | 1,11 | 2,44 | 1,78 | 1,15 | 1,10 | 1,05 | 1,00 |
| Udbytteprocent | 2,58 % | |||||||
| Equity ratio | 48,99 % | 52,51 % | 59,59 % | 79,04 % | 78,68 % | 77,25 % | 76,28 % | 75,28 % |
| Gearing ratio | 20,79 % | -14,06 % | -25,75 % | -39,92 % | -23,43 % | -18,57 % | -16,39 % | -17,95 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 36,38 | 134,70 | 35,23 | 34,85 | 34,77 | 37,93 | 142,76 | 36,91 | 36,30 |
| EBITDA | -5,05 | -29,95 | -10,74 | -6,49 | -2,47 | -1,20 | -20,91 | ||
| EBIT | -8,35 | -42,55 | -13,94 | -9,58 | -11,76 | -4,30 | -39,58 | ||
| Overskud før skat | -9,15 | -44,17 | -13,93 | -9,16 | -11,70 | -4,10 | -38,88 | ||
| Netto indkomst | -7,93 | -38,21 | -11,09 | -6,86 | -10,37 | -3,48 | -31,80 |
ViserAlle indholdstyper
