Solwers
3.8 EUR +1.6%1,312 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)
13.21
EV/EBIT (adj.) (24e)
11.86
P/B (24e)
0.92
Dividend yield-% (24e)
1.97 %
Target price
5.00 EUR
Recommendation
Buy
Updated
2.6.2024
First North Finland
SOLWERS
Daily low / high price
3.72 / 3.82
EUR
Market cap
38.02M EUR
Turnover
4.27K EUR
Volume
1.1K
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
![Petri Gostowski Petri Gostowski](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Petri_Gostowski.jpg)
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
2024-08-30
Business review
2024-11-29
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 | 2024-03-20 | 148,960EUR |
Leif Sebbas | 2024-03-20 | 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 | 8.0 | 8.5 | 9.0 | 9.0 | 8.9 |
EBIT (adj.) | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.2 | 5.3 | 5.4 |
EBIT | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.2 | 5.3 | 5.4 |
Profit before taxes | 3.4 | 2.1 | 4.6 | 3.9 | 3.7 | 4.0 | 4.2 | 4.5 |
Net income | 1.7 | 1.4 | 3.4 | 3.2 | 2.9 | 3.2 | 3.2 | 3.5 |
EPS (adj.) | 7.98 | 0.20 | 0.35 | 0.32 | 0.29 | 0.32 | 0.32 | 0.35 |
growth-% | -97.5 % | 74.0 % | -7.8 % | -9.6 % | 9.6 % | 2.9 % | 8.0 % | |
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 % | 25.4 % | 27.7 % | 28.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.2 % | 12.3 % | 13.0 % | 12.1 % | 11.0 % | 11.4 % | 11.1 % | 10.7 % |
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 % | 7.4 % | 7.2 % | 7.4 % |
ROI | 14.0 % | 8.3 % | 8.4 % | 6.8 % | 6.5 % | 6.8 % | 6.8 % | 6.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.30 | 4.22 | 4.82 | 3.80 | 3.80 | 3.80 | 3.80 | |
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 | 38.0 | 38.0 | 38.0 | 38.0 | |
Enterprise value | 67.6 | 53.7 | 64.9 | 58.0 | 55.5 | 52.9 | 50.5 | |
EV/S | - | 1.5 | 0.9 | 1.0 | 0.8 | 0.7 | 0.7 | 0.6 |
EV/EBITDA | - | 12.3 | 6.6 | 8.2 | 6.8 | 6.1 | 5.9 | 5.7 |
EV/EBIT (adj.) | - | 20.1 | 10.5 | 13.4 | 11.9 | 10.6 | 10.0 | 9.3 |
EV/EBIT | - | 20.1 | 10.5 | 13.4 | 11.9 | 10.6 | 10.0 | 9.3 |
P/E (adj.) | - | 41.8 | 12.2 | 15.1 | 13.2 | 12.0 | 11.7 | 10.8 |
P/E | - | 41.8 | 12.2 | 15.1 | 13.2 | 12.0 | 11.7 | 10.8 |
P/B | - | 1.9 | 1.1 | 1.2 | 0.9 | 0.9 | 0.8 | 0.8 |
P/S | - | 1.3 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 |
Dividend yield | 0.5 % | 1.7 % | 1.3 % | 2.0 % | 2.1 % | 2.4 % | 2.6 % | |
Equity ratio | 31.8 % | 45.4 % | 46.6 % | 46.4 % | 43.8 % | 46.1 % | 48.4 % | 50.8 % |
Gearing ratio | 83.4 % | 23.6 % | 32.0 % | 42.3 % | 47.7 % | 39.5 % | 31.9 % | 25.2 % |
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 | 38.1 | 39.0 | ||||
EBITDA | 4.0 | 3.9 | 8.0 | 3.9 | 4.6 | ||||
EBIT | 2.5 | 2.4 | 4.8 | 2.1 | 2.8 | ||||
Profit before taxes | 2.0 | 1.9 | 3.9 | 1.5 | 2.2 | ||||
Net income | 1.5 | 1.7 | 3.2 | 1.2 | 1.7 |
ShowingAll content types
Solwers Oyj: Notification in accordance with Chapter 9, Section 10 of the Securities Market Act on a change in holdings (CEB-Invest Oy)
Solwers Oyj: Nordea initiated coverage on Solwers
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
Solwers Q1'24: Clean bill of health from the first checkpoint
![Solwers Q1'24 flash comment: Seasonality lower than we expected](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/f04e6273-5d3b-45a9-9f14-743aba94b450.png)
Solwers Q1'24 flash comment: Seasonality lower than we expected
Solwers Oyj: Business Review, 1 January - 31 March 2024
Solwers Q1'24 preview: The first business review
Consultation and consolidation
Solwers Oyj: Resolutions of Solwers Plc's Annual General Meeting and the Organisational Meeting of the Board of Directors
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
Solwers Oyj: Notice convening the Annual General Meeting of Solwers Plc
Solwers Oyj: Solwers Plc has published the Board of Directors' Report, Financial Statements, Auditor's Report and Annual Review 2023
Solwers Oyj: Solwers Plc - Managers' Transactions
Solwers Oyj: Solwers Plc - Managers' Transactions
Solwers Oyj: Solwers Plc establishes a new performance share plan for key employees
![Navigating the Finnish Stock Market | December 16, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/f5ad147a-1bf2-46a7-8397-d5bfe4a32aeb.png)
Navigating the Finnish Stock Market | December 16, 2024
Solwers: Stable development in a subdued market
![Solwers H2'23 – Monday, Mar. 11 at 1:00 pm EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/289d47e7-f3fe-47e9-9bff-1d03b15c1845.png)