WithSecure

1,414EUR +2,69 %
8.923 investorer følger denne virksomhed

WithSecure operates in the IT sector. The company specializes in cybersecurity solutions. The company provides IT solutions that are used to manage computer viruses and other potential IT threats in data, mobile, and cloud services. The company's services are offered to corporate customers and larger institutions. Operations are held around the Nordic and European markets. The head office is located in Helsinki.

P/E (23e)
-12,79
EV/EBIT (23e)
-6,79
EV/S (23e)
1,37
Udbytteafkast, % (23e)
-
Kursmål
1.90 EUR
Anbefaling
Køb
Opdateret
20.4.2023
NASDAQ Helsinki
WITH
Daglig lav / høj pris
1,382 / 1,415 EUR
Markedsværdi
249 mio. EUR
Aktieomsætning
125,44 t EUR
Volumen
90 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning217,33220,20130,01134,70151,01164,20178,17192,14
vækst-%13,97 %1,32 %-40,96 %3,60 %12,11 %8,73 %8,51 %7,84 %
EBITDA31,1535,70-16,63-29,95-17,911,5811,1318,57
EBIT (adj.)9,5922,85-26,76-36,76-23,41-5,134,0411,12
EBIT7,1619,68-30,10-42,55-30,41-7,531,648,72
Overskud før skat4,2516,46-30,40-44,17-30,76-7,931,348,54
Netto indkomst3,3712,88-25,40-38,21-25,40-6,341,056,67
EPS (adj.)0,030,10-0,13-0,19-0,11-0,020,020,05
vækst-%-24,79 %193,00 %-234,34 %162,90 %
Udbytte0,000,040,000,000,000,000,000,00
Udbytte ratio49,12 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%14,33 %16,21 %-12,79 %-22,23 %-11,86 %0,96 %6,24 %9,66 %
EBIT-% (adj.)4,41 %10,38 %-20,58 %-27,29 %-15,50 %-3,12 %2,27 %5,79 %
EBIT-%3,29 %8,94 %-23,15 %-31,59 %-20,13 %-4,59 %0,92 %4,54 %
ROE4,72 %16,25 %-28,57 %-32,44 %-19,94 %-5,69 %0,96 %5,91 %
ROI6,53 %16,42 %-24,47 %-30,71 %-22,20 %-6,41 %1,43 %7,35 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)1,231,552,011,371,411,411,411,41
Aktier157,79158,12158,35174,53174,53174,53174,53174,53
Markedsværdi194,08244,93317,66239,63246,78246,78246,78246,78
Enterprise value209,91233,35293,08183,70206,33210,72207,40197,05
EV/S0,971,062,251,361,371,281,161,03
EV/EBITDA6,746,54---133,5418,6410,61
EV/EBIT (adj.)21,8910,21----51,2917,71
EV/EBIT29,3211,86----126,1822,58
P/E (adj.)37,3616,06----71,5727,22
P/E57,6819,02----235,4737,03
P/B2,552,973,331,712,152,282,262,13
P/S0,891,112,441,781,631,501,391,28
Udbytteprocent2,58 %
Equity ratio48,99 %52,51 %59,59 %79,04 %76,76 %74,94 %73,80 %73,56 %
Gearing ratio20,79 %-14,06 %-25,75 %-39,92 %-35,27 %-33,28 %-36,00 %-42,85 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning32,4733,4936,38134,7035,2336,8637,7541,17151,01
EBITDA-10,54-2,98-5,05-29,95-10,74-5,62-1,600,06-17,91
EBIT-13,54-6,08-8,35-42,55-13,94-8,72-4,70-3,04-30,41
Overskud før skat-13,70-6,44-9,15-44,17-13,93-8,85-4,83-3,17-30,76
Netto indkomst-12,34-4,94-7,93-38,21-11,09-7,52-4,10-2,69-25,40