WithSecure
1.012 EUR -0.98%9,113 investors are following this company
WithSecure operates in the IT sector. The company specializes in cyber security solutions. Today, the company provides IT solutions that are used to manage computer viruses and other potential IT threats within data, mobile and cloud services. The company's services are mainly offered to business customers and larger institutions. Operations are held around the Nordic and European markets. The head office is in Helsinki.
P/E (24e)
-41.26
EV/EBIT (adj.) (24e)
-25.13
EV/S (24e)
1.08
Dividend yield-% (24e)
-
Target price
1.30 EUR
Recommendation
Accumulate
Updated
22.5.2024
NASDAQ Helsinki
WITH
Daily low / high price
1.002 / 1.02
EUR
Market cap
178.21M EUR
Turnover
55.9K EUR
Volume
55K
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
Atte Riikola
Analyst
Latest videos
Financial calendar
Interim report
2024-07-16
Interim report
2024-10-23
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Siilasmaa Risto | 34.1 % | 34.1 % |
Nordea Nordic Small Cap Fund | 6.4 % | 6.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Scott Reininga | 2022-12-08 | 99,999EUR |
Antti Koskela | 2022-09-09 | 100,000EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 220.2 | 130.0 | 134.7 | 142.8 | 151.3 | 160.1 | 169.6 | 179.2 |
growth-% | 1.3 % | -41.0 % | 3.6 % | 6.0 % | 6.0 % | 5.8 % | 5.9 % | 5.7 % |
EBITDA | 35.7 | -16.6 | -29.9 | -25.1 | 3.2 | 8.1 | 13.8 | 17.5 |
EBIT (adj.) | 22.9 | -26.8 | -36.8 | -26.3 | -6.5 | -1.0 | 4.7 | 8.1 |
EBIT | 19.7 | -30.1 | -42.6 | -43.9 | -8.8 | -3.4 | 2.3 | 7.2 |
Profit before taxes | 16.5 | -30.4 | -44.2 | -43.7 | -8.3 | -3.4 | 2.2 | 7.1 |
Net income | 12.9 | -25.4 | -38.2 | -40.0 | -6.6 | -2.7 | 2.0 | 6.4 |
EPS (adj.) | 0.10 | -0.13 | -0.19 | -0.13 | -0.02 | -0.00 | 0.03 | 0.04 |
growth-% | 193.0 % | -234.3 % | 64.0 % | |||||
Dividend | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 49.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 16.2 % | -12.8 % | -22.2 % | -17.6 % | 2.1 % | 5.1 % | 8.1 % | 9.7 % |
EBIT-% (adj.) | 10.4 % | -20.6 % | -27.3 % | -18.4 % | -4.3 % | -0.6 % | 2.8 % | 4.5 % |
EBIT-% | 8.9 % | -23.1 % | -31.6 % | -30.7 % | -5.8 % | -2.1 % | 1.4 % | 4.0 % |
ROE | 16.2 % | -28.6 % | -32.4 % | -32.9 % | -6.7 % | -2.8 % | 2.1 % | 6.5 % |
ROI | 16.4 % | -24.5 % | -30.7 % | -32.5 % | -8.0 % | -3.3 % | 2.3 % | 6.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.55 | 2.01 | 1.37 | 1.04 | 1.01 | 1.01 | 1.01 | 1.01 |
Shares | 158.1 | 158.4 | 174.5 | 174.5 | 176.0 | 176.0 | 176.0 | 176.0 |
Market cap | 244.9 | 317.7 | 239.6 | 180.8 | 178.1 | 178.1 | 178.1 | 178.1 |
Enterprise value | 233.4 | 293.1 | 183.7 | 157.9 | 163.2 | 163.4 | 159.2 | 152.3 |
EV/S | 1.1 | 2.3 | 1.4 | 1.1 | 1.1 | 1.0 | 0.9 | 0.8 |
EV/EBITDA | 6.5 | - | - | - | 51.0 | 20.1 | 11.6 | 8.7 |
EV/EBIT (adj.) | 10.2 | - | - | - | - | - | 33.6 | 18.9 |
EV/EBIT | 11.9 | - | - | - | - | - | 68.1 | 21.2 |
P/E (adj.) | 16.1 | - | - | - | - | - | 40.3 | 24.6 |
P/E | 19.0 | - | - | - | - | - | 88.4 | 27.9 |
P/B | 3.0 | 3.3 | 1.7 | 1.8 | 1.8 | 1.9 | 1.9 | 1.7 |
P/S | 1.1 | 2.4 | 1.8 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 |
Dividend yield | 2.6 % | |||||||
Equity ratio | 52.5 % | 59.6 % | 79.0 % | 73.3 % | 75.4 % | 71.7 % | 70.5 % | 69.8 % |
Gearing ratio | -14.1 % | -25.8 % | -39.9 % | -22.2 % | -15.5 % | -15.8 % | -19.7 % | -25.3 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 34.8 | 34.8 | 38.0 | 142.8 | 36.2 | 37.0 | 37.5 | 40.6 | 151.3 |
EBITDA | -6.5 | -2.5 | -5.4 | -25.1 | 0.1 | -1.0 | 1.7 | 2.4 | 3.2 |
EBIT | -9.6 | -11.8 | -8.6 | -43.9 | -2.9 | -4.0 | -1.3 | -0.6 | -8.8 |
Profit before taxes | -9.2 | -11.7 | -8.9 | -43.7 | -2.6 | -3.9 | -1.2 | -0.5 | -8.3 |
Net income | -6.9 | -10.4 | -11.7 | -40.0 | -2.2 | -3.1 | -0.9 | -0.4 | -6.6 |
ShowingAll content types
Inside information: Antti Koskela appointed as President and CEO of WithSecure
WithSecure Q2 Interim Report
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