Digital Workforce
3.82 EUR +2.41%Digital Workforce is a service provider that specializes in process automation services on an industrial scale. The company's service offering covers the entire life cycle of intelligent automation: design and consulting, development and deployment, cloud-based platform, support and maintenance, and further development. The company offers services and solutions to a wide range of customers in various industries, including finance, healthcare, industry, logistics, and various public actors.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
CapMan Growth Equity Fund 2017 Ky | 15.9 % | 15.9 % |
Heikki Länsisyrjä | 11.7 % | 11.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Heini Kautonen | 04.03.2024 | 3,000EUR |
Tuomo Olavi Sievilä | 27.12.2023 | 325EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 19.1 | 22.4 | 25.5 | 24.9 | 26.6 | 28.9 | 32.8 | 37.4 |
growth-% | 11.3 % | 17.1 % | 13.9 % | -2.2 % | 6.8 % | 8.4 % | 13.7 % | 14.0 % |
EBITDA | -0.4 | -1.0 | -1.7 | -0.6 | 1.4 | 2.1 | 4.0 | 5.3 |
EBIT (adj.) | -0.6 | -0.8 | -1.3 | -0.0 | 1.0 | 1.9 | 3.7 | 4.9 |
EBIT | -0.6 | -1.2 | -2.6 | -0.8 | 1.0 | 1.7 | 3.6 | 4.9 |
Profit before taxes | -0.8 | -3.5 | -3.0 | -0.7 | 1.4 | 2.0 | 3.7 | 5.1 |
Net income | -0.9 | -3.6 | -3.0 | -0.7 | 1.1 | 1.7 | 3.1 | 4.3 |
EPS (adj.) | -1.82 | -0.25 | -0.15 | 0.01 | 0.10 | 0.17 | 0.30 | 0.38 |
growth-% | 1,172.5 % | 62.6 % | 78.1 % | 28.3 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 |
Dividend ratio | 50.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -2.1 % | -4.3 % | -6.7 % | -2.6 % | 5.3 % | 7.2 % | 12.1 % | 14.3 % |
EBIT-% (adj.) | -3.1 % | -3.8 % | -5.0 % | -0.2 % | 3.9 % | 6.5 % | 11.4 % | 13.1 % |
EBIT-% | -3.1 % | -5.5 % | -10.2 % | -3.4 % | 3.9 % | 5.9 % | 10.8 % | 13.1 % |
ROE | 454.8 % | -40.5 % | -17.8 % | -4.6 % | 7.5 % | 10.3 % | 16.4 % | 18.6 % |
ROI | -33.9 % | -11.5 % | -13.8 % | -5.0 % | 8.1 % | 11.5 % | 19.0 % | 22.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.58 | 3.95 | 3.02 | 3.82 | 3.82 | 3.82 | 3.82 | |
Shares | 0.5 | 11.0 | 11.2 | 11.3 | 11.2 | 11.2 | 11.2 | 11.2 |
Market cap | 72.5 | 44.1 | 34.0 | 42.7 | 42.7 | 42.7 | 42.7 | |
Enterprise value | 54.2 | 28.5 | 21.7 | 27.8 | 25.9 | 22.6 | 18.1 | |
EV/S | - | 2.4 | 1.1 | 0.9 | 1.0 | 0.9 | 0.7 | 0.5 |
EV/EBITDA | - | - | - | - | 19.9 | 12.4 | 5.7 | 3.4 |
EV/EBIT (adj.) | - | - | - | - | 27.0 | 13.8 | 6.0 | 3.7 |
EV/EBIT | - | - | - | - | 27.0 | 15.2 | 6.4 | 3.7 |
P/E (adj.) | - | - | - | 375.0 | 37.3 | 22.9 | 12.9 | 10.0 |
P/E | - | - | - | - | 37.3 | 24.9 | 13.6 | 10.0 |
P/B | - | 4.0 | 2.9 | 2.3 | 2.7 | 2.4 | 2.1 | 1.7 |
P/S | - | 3.2 | 1.7 | 1.4 | 1.6 | 1.5 | 1.3 | 1.1 |
Dividend yield | 5.0 % | |||||||
Equity ratio | -6.5 % | 69.0 % | 55.4 % | 70.8 % | 64.6 % | 65.3 % | 68.6 % | 69.7 % |
Gearing ratio | 156.2 % | -100.0 % | -101.2 % | -83.1 % | -93.6 % | -95.1 % | -96.9 % | -98.4 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 12.6 | 12.3 | 24.9 | 6.7 | 6.5 | 6.5 | 7.0 | ||
EBITDA | 0.1 | -0.8 | -0.6 | 0.3 | 0.3 | 0.3 | 0.4 | ||
EBIT | 0.0 | -0.9 | -0.8 | 0.2 | 0.3 | 0.2 | 0.4 | ||
Profit before taxes | 0.2 | -0.9 | -0.7 | 0.3 | 0.4 | 0.3 | 0.5 | ||
Net income | 0.2 | -0.9 | -0.7 | 0.2 | 0.3 | 0.3 | 0.4 |
Login required
This content is only available for logged in users
Digital Workforce Services Plc: SHARE REPURCHASE 13.5.2024
Change in the Management Team of Digital Workforce Services Plc
Join Inderes community
Don't miss out - create an account and get all the possible benefits