Solwers
3.64 EUR +1.68%1,257 investors are following this company
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.
Read moreP/E (24e)
12.66
EV/EBIT (adj.) (24e)
11.54
P/B (24e)
0.88
Dividend yield-% (24e)
2.06 %
Target price
5.00 EUR
Recommendation
Accumulate
Updated
11.3.2024
First North Finland
SOLWERS
Daily low / high price
3.52 / 3.64
EUR
Market cap
36.42M EUR
Turnover
10.61K EUR
Volume
3K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
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
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Business review
31.05.2024
Interim report
30.08.2024
Business review
29.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
FME Consulting OY | 34.3 % | 34.3 % |
CEB Invest | 10.5 % | 10.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Leif Sebbas | 20.03.2024 | 148,960EUR |
Leif Sebbas | 20.03.2024 | 148,960EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 32.6 | 44.7 | 62.8 | 66.0 | 77.1 | 79.4 | 81.4 | 83.0 |
growth-% | 26.5 % | 36.8 % | 40.6 % | 5.1 % | 16.8 % | 3.0 % | 2.5 % | 2.0 % |
EBITDA | 5.0 | 5.5 | 8.2 | 7.9 | 8.4 | 9.0 | 9.0 | 9.1 |
EBIT (adj.) | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.3 | 5.3 | 5.4 |
EBIT | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.3 | 5.3 | 5.4 |
Profit before taxes | 3.4 | 2.1 | 4.6 | 3.9 | 3.7 | 4.1 | 4.2 | 4.5 |
Net income | 1.7 | 1.4 | 3.4 | 3.2 | 2.9 | 3.2 | 3.3 | 3.5 |
EPS (adj.) | 7.98 | 0.20 | 0.35 | 0.32 | 0.29 | 0.32 | 0.33 | 0.35 |
growth-% | -97.5 % | 74.0 % | -7.8 % | -9.7 % | 10.1 % | 3.1 % | 8.1 % | |
Dividend | 2.06 | 0.04 | 0.07 | 0.06 | 0.08 | 0.08 | 0.09 | 0.10 |
Dividend ratio | 25.8 % | 20.2 % | 21.1 % | 20.1 % | 26.1 % | 25.3 % | 27.6 % | 28.3 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.2 % | 12.3 % | 13.0 % | 12.0 % | 11.0 % | 11.3 % | 11.1 % | 11.0 % |
EBIT-% (adj.) | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 6.3 % | 6.6 % | 6.5 % | 6.5 % |
EBIT-% | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 6.3 % | 6.6 % | 6.5 % | 6.5 % |
ROE | 23.7 % | 6.9 % | 9.9 % | 8.2 % | 7.1 % | 7.5 % | 7.3 % | 7.4 % |
ROI | 14.0 % | 8.3 % | 8.2 % | 6.7 % | 6.5 % | 6.8 % | 6.9 % | 7.0 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.30 | 4.22 | 4.82 | 3.64 | 3.64 | 3.64 | 3.64 | |
Shares | 0.2 | 7.2 | 9.8 | 9.9 | 10.0 | 10.0 | 10.0 | 10.0 |
Market cap | 60.1 | 41.5 | 47.8 | 36.4 | 36.4 | 36.4 | 36.4 | |
Enterprise value | 67.6 | 56.7 | 65.2 | 56.4 | 53.5 | 50.7 | 47.7 | |
EV/S | - | 1.5 | 0.9 | 1.0 | 0.7 | 0.7 | 0.6 | 0.6 |
EV/EBITDA | - | 12.3 | 7.0 | 8.2 | 6.7 | 6.0 | 5.6 | 5.2 |
EV/EBIT (adj.) | - | 20.1 | 11.1 | 13.5 | 11.5 | 10.2 | 9.6 | 8.8 |
EV/EBIT | - | 20.1 | 11.1 | 13.5 | 11.5 | 10.2 | 9.6 | 8.8 |
P/E (adj.) | - | 41.8 | 12.2 | 15.1 | 12.7 | 11.5 | 11.2 | 10.3 |
P/E | - | 41.8 | 12.2 | 15.1 | 12.7 | 11.5 | 11.2 | 10.3 |
P/B | - | 1.9 | 1.1 | 1.2 | 0.9 | 0.8 | 0.8 | 0.7 |
P/S | - | 1.3 | 0.7 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 0.5 % | 1.7 % | 1.3 % | 2.1 % | 2.2 % | 2.5 % | 2.8 % | |
Equity ratio | 31.8 % | 45.4 % | 46.6 % | 46.4 % | 45.9 % | 48.5 % | 51.1 % | 54.0 % |
Gearing ratio | 83.4 % | 23.6 % | 40.0 % | 43.2 % | 47.8 % | 38.5 % | 30.5 % | 22.8 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 33.2 | 32.8 | 66.0 | 38.7 | 38.3 | ||||
EBITDA | 4.0 | 3.9 | 7.9 | 4.0 | 4.4 | ||||
EBIT | 2.5 | 2.4 | 4.8 | 2.3 | 2.6 | ||||
Profit before taxes | 2.0 | 1.9 | 3.9 | 1.7 | 2.0 | ||||
Net income | 1.5 | 1.7 | 3.2 | 1.3 | 1.6 |
ShowingAll content types
Solwers is investigating moving to the main list of Nasdaq Helsinki
Solwers Oyj: Solwers Plc is investigating the transfer to the Main Market of Nasdaq Helsinki Ltd
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