Siili Solutions
8.26 EUR +1.98%7,806 investors are following this company
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 (24e)
12.29
EV/EBIT (adj.) (24e)
8.76
EV/S (24e)
0.58
Dividend yield-% (24e)
3.63 %
Target price
9.30 EUR
Recommendation
Reduce
Updated
24.4.2024
NASDAQ Helsinki
SIILI
Daily low / high price
8.14 / 8.26
EUR
Market cap
67.24M EUR
Turnover
17.01K EUR
Volume
2.1K
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
Financial calendar
Interim report
13.08.2024
Business review
22.10.2024
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
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kenneth Lindfors | 01.03.2024 | 593EUR |
Taru Salo | 01.03.2024 | 9EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 83.3 | 99.3 | 118.3 | 122.7 | 117.5 | 125.5 | 134.8 | 140.2 |
growth-% | 3.4 % | 19.2 % | 19.2 % | 3.7 % | -4.3 % | 6.9 % | 7.4 % | 4.0 % |
EBITDA | 9.1 | 12.0 | 14.9 | 12.1 | 11.3 | 12.7 | 14.0 | 15.8 |
EBIT (adj.) | 6.7 | 9.3 | 11.6 | 8.7 | 7.7 | 8.9 | 10.1 | 10.5 |
EBIT | 5.3 | 7.6 | 10.1 | 6.9 | 6.3 | 7.6 | 8.8 | 10.5 |
Profit before taxes | 6.3 | 6.4 | 5.4 | 5.5 | 5.2 | 6.8 | 8.1 | 10.1 |
Net income | 4.4 | 5.1 | 3.7 | 5.0 | 4.0 | 5.3 | 6.4 | 8.0 |
EPS (adj.) | 0.78 | 0.93 | 1.01 | 0.66 | 0.67 | 0.81 | 0.95 | 0.98 |
growth-% | 47.2 % | 19.4 % | 8.8 % | -35.0 % | 2.5 % | 21.0 % | 16.6 % | 3.8 % |
Dividend | 0.28 | 0.18 | 0.20 | 0.26 | 0.30 | 0.35 | 0.40 | 0.45 |
Dividend ratio | 44.5 % | 24.6 % | 43.4 % | 42.3 % | 61.1 % | 53.6 % | 50.7 % | 45.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.9 % | 12.1 % | 12.6 % | 9.9 % | 9.7 % | 10.1 % | 10.4 % | 11.3 % |
EBIT-% (adj.) | 8.1 % | 9.3 % | 9.8 % | 7.1 % | 6.6 % | 7.1 % | 7.5 % | 7.5 % |
EBIT-% | 6.4 % | 7.6 % | 8.6 % | 5.6 % | 5.3 % | 6.1 % | 6.6 % | 7.5 % |
ROE | 20.9 % | 22.1 % | 11.5 % | 12.1 % | 9.2 % | 11.7 % | 13.2 % | 15.1 % |
ROI | 26.5 % | 15.9 % | 15.0 % | 9.5 % | 9.0 % | 11.0 % | 12.5 % | 14.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 13.25 | 14.60 | 16.10 | 9.62 | 8.26 | 8.26 | 8.26 | 8.26 |
Shares | 7.0 | 7.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
Market cap | 92.8 | 102.5 | 130.9 | 78.0 | 67.0 | 67.0 | 67.0 | 67.0 |
Enterprise value | 86.5 | 115.1 | 132.7 | 81.7 | 67.8 | 64.0 | 59.6 | 54.0 |
EV/S | 1.0 | 1.2 | 1.1 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 |
EV/EBITDA | 9.5 | 9.6 | 8.9 | 6.7 | 6.0 | 5.0 | 4.2 | 3.4 |
EV/EBIT (adj.) | 12.8 | 12.4 | 11.4 | 9.3 | 8.8 | 7.2 | 5.9 | 5.1 |
EV/EBIT | 16.3 | 15.2 | 13.1 | 11.8 | 10.8 | 8.4 | 6.7 | 5.1 |
P/E (adj.) | 17.1 | 15.7 | 16.0 | 14.7 | 12.3 | 10.2 | 8.7 | 8.4 |
P/E | 21.1 | 20.0 | 32.9 | 15.7 | 16.8 | 12.6 | 10.5 | 8.4 |
P/B | 4.3 | 4.1 | 3.2 | 1.9 | 1.5 | 1.4 | 1.3 | 1.2 |
P/S | 1.1 | 1.0 | 1.1 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 |
Dividend yield | 2.1 % | 1.2 % | 1.2 % | 2.7 % | 3.6 % | 4.2 % | 4.8 % | 5.5 % |
Equity ratio | 35.2 % | 30.5 % | 38.0 % | 42.0 % | 45.4 % | 47.1 % | 49.1 % | 52.9 % |
Gearing ratio | -29.1 % | 50.2 % | 4.5 % | 8.8 % | 1.7 % | -6.5 % | -14.7 % | -23.5 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 65.3 | 57.4 | 122.7 | 59.5 | 57.9 | ||||
EBITDA | 6.8 | 5.3 | 12.1 | 5.2 | 6.1 | ||||
EBIT | 4.1 | 2.8 | 6.9 | 2.7 | 3.6 | ||||
Profit before taxes | 4.6 | 1.0 | 5.5 | 2.1 | 3.0 | ||||
Net income | 3.5 | 1.4 | 5.0 | 1.7 | 2.3 |
ShowingAll content types
Siili Solutions Plc: Business review, 1 January–31 March 2024
IT service sector: Our expectations for 2024 generally at the lower end of companies' guidance
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