Digital Workforce
3.39 EUR -0.29%1,135 investors are following this company
Digital Workforce is a service provider that specializes in process automation services on an industrial scale. The company's service offering covers the entire life cycle of intelligent automation: design and consulting, development and deployment, cloud-based platform, support and maintenance, and further development. The company offers services and solutions to a wide range of customers in various industries, including finance, healthcare, industry, logistics, and various public actors.
P/E (24e)
55.87
EV/EBIT (adj.) (24e)
43.26
EV/S (24e)
0.93
Dividend yield-% (24e)
-
Target price
3.40 EUR
Recommendation
Accumulate
Updated
10.4.2024
First North Finland
DWF
Daily low / high price
3.39 / 3.39
EUR
Market cap
38.19M EUR
Turnover
169.5 EUR
Volume
50
Business risk
Valuation risk
Current
Previous
Latest research
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
Analyst
Latest videos
Financial calendar
Business review
03.05.2024
Interim report
23.08.2024
Business review
01.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
CapMan Growth Equity Fund 2017 Ky | 15.9 % | 15.9 % |
Heikki Länsisyrjä | 11.7 % | 11.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Tuomo Olavi Sievilä | 27.12.2023 | 325EUR |
Tuomo Sievilä | 07.06.2023 | 477EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 19.1 | 22.4 | 25.5 | 24.9 | 25.6 | 27.8 | 31.7 | 36.1 |
growth-% | 11.3 % | 17.1 % | 13.9 % | -2.2 % | 2.9 % | 8.5 % | 13.8 % | 14.0 % |
EBITDA | -0.4 | -1.0 | -1.7 | -0.6 | 0.7 | 1.8 | 3.9 | 5.3 |
EBIT (adj.) | -0.6 | -0.8 | -1.3 | -0.0 | 0.6 | 1.6 | 3.7 | 4.9 |
EBIT | -0.6 | -1.2 | -2.6 | -0.8 | 0.6 | 1.4 | 3.5 | 4.9 |
Profit before taxes | -0.8 | -3.5 | -3.0 | -0.7 | 0.9 | 1.7 | 3.7 | 5.1 |
Net income | -0.9 | -3.6 | -3.0 | -0.7 | 0.7 | 1.5 | 3.1 | 4.2 |
EPS (adj.) | -1.82 | -0.25 | -0.15 | 0.01 | 0.06 | 0.14 | 0.29 | 0.38 |
growth-% | 653.5 % | 138.2 % | 102.5 % | 28.2 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 |
Dividend ratio | 50.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -2.1 % | -4.3 % | -6.7 % | -2.6 % | 2.9 % | 6.6 % | 12.5 % | 14.7 % |
EBIT-% (adj.) | -3.1 % | -3.8 % | -5.0 % | -0.2 % | 2.2 % | 5.8 % | 11.7 % | 13.5 % |
EBIT-% | -3.1 % | -5.5 % | -10.2 % | -3.4 % | 2.2 % | 5.2 % | 11.2 % | 13.5 % |
ROE | 454.8 % | -40.5 % | -17.8 % | -4.6 % | 4.5 % | 9.2 % | 16.9 % | 19.1 % |
ROI | -33.9 % | -11.5 % | -13.8 % | -5.0 % | 5.2 % | 10.3 % | 19.6 % | 23.0 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.58 | 3.95 | 3.02 | 3.39 | 3.39 | 3.39 | 3.39 | |
Shares | 0.5 | 11.0 | 11.2 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 |
Market cap | 72.5 | 44.1 | 34.0 | 38.1 | 38.1 | 38.1 | 38.1 | |
Enterprise value | 54.2 | 28.5 | 21.7 | 23.9 | 22.3 | 19.0 | 14.5 | |
EV/S | - | 2.4 | 1.1 | 0.9 | 0.9 | 0.8 | 0.6 | 0.4 |
EV/EBITDA | - | - | - | - | 32.2 | 12.2 | 4.8 | 2.7 |
EV/EBIT (adj.) | - | - | - | - | 43.3 | 13.7 | 5.1 | 3.0 |
EV/EBIT | - | - | - | - | 43.3 | 15.5 | 5.4 | 3.0 |
P/E (adj.) | - | - | - | 375.0 | 55.9 | 23.5 | 11.6 | 9.0 |
P/E | - | - | - | - | 55.9 | 25.7 | 12.3 | 9.0 |
P/B | - | 4.0 | 2.9 | 2.3 | 2.5 | 2.3 | 1.9 | 1.6 |
P/S | - | 3.2 | 1.7 | 1.4 | 1.5 | 1.4 | 1.2 | 1.1 |
Dividend yield | 5.5 % | |||||||
Equity ratio | -6.5 % | 69.0 % | 55.4 % | 70.8 % | 64.6 % | 65.1 % | 68.6 % | 69.8 % |
Gearing ratio | 156.2 % | -100.0 % | -101.2 % | -83.1 % | -92.1 % | -93.6 % | -95.7 % | -97.4 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 12.6 | 12.3 | 24.9 | 12.4 | 13.2 | ||||
EBITDA | 0.1 | -0.8 | -0.6 | 0.3 | 0.4 | ||||
EBIT | 0.0 | -0.9 | -0.8 | 0.2 | 0.3 | ||||
Profit before taxes | 0.2 | -0.9 | -0.7 | 0.4 | 0.5 | ||||
Net income | 0.2 | -0.9 | -0.7 | 0.3 | 0.4 |
ShowingAll content types
Inside Information: Digital Workforce Services has received a significant order of approximately € 2.7 million from a major utility company in the United States
Resolutions of Digital Workforce Services Plc’s Annual General Meeting 2024
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