Solwers
3.24
EUR
-3.57 %
SOLWERS
First North Finland
Industrial Goods & Services
Industrials
1,438 following
-3.57%
-6.9%
-7.43%
-16.49%
-32.78%
-6.9%
-56.57%
-
-61.2%
solwers.fi/en/for-investors
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 (adj.) (24e)
14.78
EV/EBIT (adj.) (24e)
12.64
P/B (24e)
0.8
Dividend yield-% (24e)
2.31 %
Target price
5.00 EUR
Recommendation
Buy
Updated
30.8.2024
First North Finland
SOLWERS
Daily low / high price
3.18 / 3.36
EUR
Market cap
32.95M EUR
Turnover
115.32K EUR
Volume
36K
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
Co. Head of Research
Latest videos
Financial calendar
Business review
2024-11-29
Forum updates
Kanske @petri.gostowski kan kommentera om utsikterna i kundernas branscher.
9/28/2023, 7:13 AM💙 2
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 32.6 | 44.7 | 62.8 | 66.0 | 80.3 | 83.7 | 86.6 | 88.3 |
growth-% | 26.5 % | 36.8 % | 40.6 % | 5.1 % | 21.7 % | 4.2 % | 3.5 % | 2.0 % |
EBITDA | 5.0 | 5.5 | 8.2 | 8.0 | 8.0 | 8.8 | 9.2 | 8.7 |
EBIT (adj.) | 3.5 | 3.4 | 5.1 | 4.8 | 4.4 | 5.0 | 5.4 | 5.2 |
EBIT | 3.5 | 3.4 | 5.1 | 4.8 | 4.4 | 5.0 | 5.4 | 5.2 |
Profit before taxes | 3.4 | 2.1 | 4.6 | 3.9 | 3.0 | 3.7 | 4.2 | 4.2 |
Net income | 1.7 | 1.4 | 3.4 | 3.2 | 2.2 | 2.9 | 3.3 | 3.3 |
EPS (adj.) | 7.98 | 0.20 | 0.35 | 0.32 | 0.22 | 0.29 | 0.32 | 0.33 |
growth-% | -97.5 % | 74.0 % | -7.8 % | -31.1 % | 30.7 % | 12.3 % | 1.3 % | |
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 % | 34.2 % | 27.9 % | 28.0 % | 30.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.2 % | 12.3 % | 13.0 % | 12.1 % | 10.0 % | 10.5 % | 10.6 % | 9.9 % |
EBIT-% (adj.) | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 5.5 % | 5.9 % | 6.2 % | 5.9 % |
EBIT-% | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 5.5 % | 5.9 % | 6.2 % | 5.9 % |
ROE | 23.7 % | 6.9 % | 9.9 % | 8.2 % | 5.5 % | 6.9 % | 7.3 % | 7.0 % |
ROI | 14.0 % | 8.3 % | 8.4 % | 6.8 % | 5.9 % | 6.4 % | 6.8 % | 6.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7.20 | 4.22 | 4.82 | 3.24 | 3.24 | 3.24 | 3.24 | |
Shares | 0.2 | 7.2 | 9.8 | 9.9 | 10.2 | 10.2 | 10.2 | 10.2 |
Market cap | 52.1 | 41.5 | 47.8 | 33.0 | 33.0 | 33.0 | 33.0 | |
Enterprise value | 59.6 | 53.7 | 64.9 | 56.2 | 54.2 | 51.7 | 49.5 | |
EV/S | - | 1.3 | 0.9 | 1.0 | 0.7 | 0.6 | 0.6 | 0.6 |
EV/EBITDA | - | 10.8 | 6.6 | 8.2 | 7.0 | 6.2 | 5.6 | 5.7 |
EV/EBIT (adj.) | - | 17.7 | 10.5 | 13.4 | 12.6 | 10.9 | 9.6 | 9.5 |
EV/EBIT | - | 17.7 | 10.5 | 13.4 | 12.6 | 10.9 | 9.6 | 9.5 |
P/E (adj.) | - | 36.3 | 12.2 | 15.1 | 14.8 | 11.3 | 10.1 | 9.9 |
P/E | - | 36.3 | 12.2 | 15.1 | 14.8 | 11.3 | 10.1 | 9.9 |
P/B | - | 1.7 | 1.1 | 1.2 | 0.8 | 0.8 | 0.7 | 0.7 |
P/S | - | 1.2 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 0.6 % | 1.7 % | 1.3 % | 2.3 % | 2.5 % | 2.8 % | 3.1 % | |
Equity ratio | 31.8 % | 45.4 % | 46.6 % | 46.4 % | 43.4 % | 45.2 % | 47.4 % | 49.6 % |
Gearing ratio | 83.4 % | 23.6 % | 32.0 % | 42.3 % | 55.7 % | 48.3 % | 40.4 % | 33.8 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 32.8 | 66.0 | 39.9 | 40.4 | 80.3 | ||||
EBITDA | 3.9 | 8.0 | 3.8 | 4.3 | 8.0 | ||||
EBIT | 2.4 | 4.8 | 2.0 | 2.5 | 4.4 | ||||
Profit before taxes | 1.9 | 3.9 | 1.1 | 1.9 | 3.0 | ||||
Net income | 1.7 | 3.2 | 0.8 | 1.5 | 2.2 |
ShowingAll content types
Solwers plans expansion into Poland
Solwers Oyj: Solwers is planning geographical expansion and establishes a subsidiary in Poland
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