Log in to your Inderes Free account to see all free content on this page.
F-Secure
2.065 EUR +0.24%2,322 investors are following this company
F-Secure is a technology company. The company specializes in the area of cyber security. The range mainly includes various programs for security and privacy products, which are also used to manage risks online. Customers are found in a number of sectors and the largest operations are conducted in the Nordic market. The company was created via a spin-off from WithSecure.
P/E (24e)
12.58
EV/EBIT (adj.) (24e)
10.96
EV/S (24e)
3.6
Dividend yield-% (24e)
3.39 %
Target price
2.30 EUR
Recommendation
Accumulate
Updated
18.7.2024
NASDAQ Helsinki
FSECURE
Daily low / high price
2.005 / 2.08
EUR
Market cap
360.7M EUR
Turnover
119.8K EUR
Volume
58K
Business risk
Valuation risk
Current
Previous
Analyst
![Atte Riikola Atte Riikola](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/Atte_Riikola.jpg)
Atte Riikola
Analyst
![Roni Peuranheimo Roni Peuranheimo](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/Roni_Peuranheimo.jpg)
Roni Peuranheimo
Analyst
Latest videos
Financial calendar
Half year dividend
26.09.2024
Interim report
23.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Risto Siilasmaa | 34.4 % | 34.4 % |
Nordea Nordic Small Cap Fund | 6.6 % | 6.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Sari Somerkallio | 19.07.2024 | 2,259EUR |
Richard Larcombe | 19.07.2024 | 1,771EUR |
Premium
This content is for our Premium customers only.
Forum updates
Tuossa Q1-päivityksestä ainakin osittainen vastaus kysymykseen:
7/18/2024, 9:55 AM💙 8
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 100.1 | 106.3 | 111.0 | 130.4 | 146.9 | 151.2 | 155.3 | 159.6 |
growth-% | 5.5 % | 6.1 % | 4.5 % | 17.4 % | 12.7 % | 3.0 % | 2.7 % | 2.7 % |
EBITDA | 46.7 | 45.0 | 40.7 | 37.7 | 53.6 | 57.6 | 61.3 | 64.1 |
EBIT (adj.) | 44.7 | 45.9 | 42.5 | 42.1 | 48.2 | 51.3 | 53.8 | 55.6 |
EBIT | 44.7 | 43.5 | 38.8 | 29.5 | 40.5 | 43.3 | 45.8 | 47.6 |
Profit before taxes | 43.7 | 43.6 | 38.6 | 27.7 | 29.0 | 33.4 | 37.3 | 40.8 |
Net income | 34.2 | 34.4 | 30.2 | 22.4 | 22.5 | 25.7 | 28.7 | 31.8 |
EPS (adj.) | 0.20 | 0.21 | 0.19 | 0.19 | 0.16 | 0.18 | 0.20 | 0.22 |
growth-% | 19.2 % | 6.3 % | -7.0 % | -2.3 % | -13.1 % | 11.9 % | 9.3 % | 9.0 % |
Dividend | 0.00 | 0.00 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.10 |
Dividend ratio | 40.5 % | 54.7 % | 54.3 % | 54.4 % | 54.8 % | 54.9 % |
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-% | 46.7 % | 42.4 % | 36.7 % | 28.9 % | 36.5 % | 38.1 % | 39.4 % | 40.2 % |
EBIT-% (adj.) | 44.6 % | 43.2 % | 38.3 % | 32.3 % | 32.8 % | 34.0 % | 34.6 % | 34.9 % |
EBIT-% | 44.6 % | 40.9 % | 34.9 % | 22.6 % | 27.6 % | 28.7 % | 29.5 % | 29.9 % |
ROE | 619.7 % | 370.0 % | 175.6 % | 77.3 % | 58.9 % | 51.3 % | 44.7 % | 40.0 % |
ROI | 774.1 % | 455.5 % | 184.9 % | 22.5 % | 17.8 % | 19.5 % | 20.9 % | 22.1 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.83 | 2.04 | 2.07 | 2.07 | 2.07 | 2.07 | ||
Shares | 174.6 | 174.6 | 174.5 | 174.7 | 174.7 | 174.7 | 174.7 | 174.7 |
Market cap | 493.9 | 355.5 | 360.7 | 360.7 | 360.7 | 360.7 | ||
Enterprise value | 478.3 | 536.5 | 528.4 | 511.7 | 492.7 | 471.4 | ||
EV/S | - | - | 4.3 | 4.1 | 3.6 | 3.4 | 3.2 | 3.0 |
EV/EBITDA | - | - | 11.7 | 14.2 | 9.9 | 8.9 | 8.0 | 7.4 |
EV/EBIT (adj.) | - | - | 11.2 | 12.7 | 11.0 | 10.0 | 9.2 | 8.5 |
EV/EBIT | - | - | 12.3 | 18.2 | 13.0 | 11.8 | 10.8 | 9.9 |
P/E (adj.) | - | - | 14.6 | 10.8 | 12.6 | 11.2 | 10.3 | 9.4 |
P/E | - | - | 16.4 | 15.9 | 16.0 | 14.0 | 12.6 | 11.3 |
P/B | - | - | 19.9 | 10.7 | 8.3 | 6.3 | 5.0 | 4.1 |
P/S | - | - | 4.4 | 2.7 | 2.5 | 2.4 | 2.3 | 2.3 |
Dividend yield | 2.5 % | 3.4 % | 3.4 % | 3.9 % | 4.4 % | 4.8 % | ||
Equity ratio | 24.5 % | 24.5 % | 39.6 % | 12.0 % | 16.1 % | 21.3 % | 27.0 % | 33.3 % |
Gearing ratio | 2.8 % | 2.6 % | -63.0 % | 547.3 % | 386.7 % | 265.7 % | 184.4 % | 126.3 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 35.1 | 36.9 | 130.4 | 36.4 | 36.5 | 36.7 | 37.3 | 146.9 | |
EBITDA | 12.8 | 10.1 | 37.7 | 13.1 | 13.5 | 14.2 | 12.8 | 53.6 | |
EBIT | 10.0 | 7.1 | 29.5 | 10.0 | 10.2 | 10.9 | 9.4 | 40.5 | |
Profit before taxes | 7.2 | 3.6 | 27.7 | 7.1 | 6.9 | 8.3 | 6.8 | 29.0 | |
Net income | 5.4 | 3.2 | 22.4 | 5.5 | 5.4 | 6.4 | 5.2 | 22.5 |
Login required
This content is only available for logged in users
ShowingAll content types
F-Secure Corporation: Managers' Transactions – White
F-Secure Corporation: Managers' Transactions – Norkio
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio
F-Secure Corporation: Managers' Transactions – Laaksonen
F-Secure Corporation: Managers' Transactions – Somerkallio
F-Secure Corporation: Managers' Transactions – Kestilä
![F-Secure's Half Year Financial Report 1 January–30 June 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/57b8ff7d-3aba-46bd-a811-138192b662df.png)