Witted Megacorp
1.85 EUR -0.27%1,417 investors are following this company
Witted Megacorp is an IT company. The company offers a wide range of consulting services and IT solutions, mainly services related to project and business development. The solutions are used by a number of corporate customers in various sectors. In addition to the main business, various services are offered. The largest business operations are in the Nordic market.
P/E (24e)
24.18
EV/EBIT (adj.) (24e)
14.47
EV/S (24e)
0.38
Dividend yield-% (24e)
-
Target price
2.20 EUR
Recommendation
Accumulate
Updated
24.4.2024
First North Finland
WITTED
Daily low / high price
1.82 / 1.995
EUR
Market cap
28.61M EUR
Turnover
13.76K EUR
Volume
7.4K
Business risk
Valuation risk
Current
Previous
Analyst
Frans-Mikael Rostedt
Analyst
Antti Luiro
Head of Nordic ER Development, Analyst
Financial calendar
Interim report
20.08.2024
Business review
22.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Fusion Ecosystem Oy | 20.4 % | 20.4 % |
Sieppi Harri Alfred | 15.1 % | 15.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Timo Lappi | 15.03.2024 | 5,602EUR |
Timo Lappi | 15.03.2024 | 23,125EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 15.7 | 30.0 | 52.9 | 64.1 | 54.7 | 60.2 | 64.4 | 68.3 |
growth-% | 77.7 % | 91.1 % | 76.6 % | 21.2 % | -14.6 % | 10.0 % | 7.0 % | 6.0 % |
EBITDA | 0.6 | 0.7 | -0.4 | -0.7 | 1.2 | 2.7 | 3.2 | 3.6 |
EBIT (adj.) | 0.6 | 0.7 | 0.3 | -0.2 | 1.4 | 2.6 | 3.1 | 3.6 |
EBIT | 0.6 | 0.7 | -0.6 | -1.8 | 0.2 | 1.7 | 2.1 | 2.6 |
Profit before taxes | 0.7 | 0.7 | -0.5 | -1.5 | 0.3 | 1.9 | 2.4 | 2.8 |
Net income | 0.5 | 0.6 | -0.6 | -1.6 | -0.0 | 1.3 | 1.7 | 3.1 |
EPS (adj.) | 0.04 | 0.05 | 0.01 | -0.01 | 0.08 | 0.15 | 0.17 | 0.26 |
growth-% | 43.3 % | 18.0 % | -76.2 % | -162.6 % | 91.3 % | 17.7 % | 51.4 % | |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.1 % | 2.5 % | -0.7 % | -1.2 % | 2.3 % | 4.5 % | 5.0 % | 5.3 % |
EBIT-% (adj.) | 4.1 % | 2.4 % | 0.5 % | -0.2 % | 2.6 % | 4.4 % | 4.8 % | 5.2 % |
EBIT-% | 4.1 % | 2.3 % | -1.2 % | -2.8 % | 0.3 % | 2.7 % | 3.3 % | 3.8 % |
ROE | 53.6 % | 31.1 % | -5.6 % | -9.8 % | -0.1 % | 8.4 % | 10.0 % | 15.9 % |
ROI | 70.3 % | 35.1 % | -5.2 % | -9.5 % | 2.9 % | 12.4 % | 14.3 % | 14.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.90 | 2.13 | 1.85 | 1.85 | 1.85 | 1.85 | ||
Shares | 12.5 | 12.5 | 15.4 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 |
Market cap | 60.0 | 32.9 | 28.6 | 28.6 | 28.6 | 28.6 | ||
Enterprise value | 50.7 | 25.7 | 20.7 | 18.4 | 15.8 | 11.9 | ||
EV/S | - | - | 1.0 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 |
EV/EBITDA | - | - | - | - | 16.8 | 6.8 | 4.9 | 3.3 |
EV/EBIT (adj.) | - | - | 196.7 | - | 14.5 | 7.0 | 5.1 | 3.3 |
EV/EBIT | - | - | - | - | 113.9 | 11.1 | 7.4 | 4.6 |
P/E (adj.) | - | - | 359.1 | - | 24.2 | 12.6 | 10.7 | 7.1 |
P/E | - | - | - | - | - | 22.0 | 16.8 | 9.3 |
P/B | - | - | 3.5 | 2.2 | 1.9 | 1.8 | 1.6 | 1.4 |
P/S | - | - | 1.1 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | ||||||||
Equity ratio | 30.0 % | 27.7 % | 54.8 % | 53.1 % | 57.0 % | 56.7 % | 57.6 % | 60.2 % |
Gearing ratio | -45.2 % | -57.5 % | -53.1 % | -48.9 % | -53.2 % | -63.3 % | -71.8 % | -80.2 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 16.3 | 13.6 | 16.0 | 64.1 | 14.8 | 13.7 | 11.3 | 14.9 | 54.7 |
EBITDA | -0.4 | -0.4 | 0.2 | -0.7 | 0.1 | 0.3 | 0.2 | 0.6 | 1.2 |
EBIT | -0.7 | -0.7 | -0.0 | -1.8 | -0.1 | 0.1 | -0.1 | 0.3 | 0.2 |
Profit before taxes | -0.7 | -0.7 | 0.4 | -1.5 | -0.2 | 0.0 | -0.1 | 0.6 | 0.3 |
Net income | -0.6 | -0.8 | 0.4 | -1.6 | -0.3 | -0.0 | -0.1 | 0.4 | -0.0 |
ShowingAll content types
Q4 IT service sector summary: Growth and profitability in line with our expectations, 2023 can be seen as a defensive win
IT service sector valuation levels at the bottom of our 7-year monitoring history, justifiably?
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