F-Secure
2 EUR +0.4%F-Secure is a technology company. The company's specialist expertise is found 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.
Analyst
Latest videos
Financial calendar
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 |
---|---|---|
Mikko Kestilä | 02.05.2024 | 1,586EUR |
Toby White | 02.05.2024 | 2,142EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 100.1 | 106.3 | 111.0 | 130.4 | 147.5 | 151.9 | 156.0 | 160.3 |
growth-% | 5.5 % | 6.1 % | 4.5 % | 17.4 % | 13.1 % | 3.0 % | 2.7 % | 2.7 % |
EBITDA | 46.7 | 45.0 | 40.7 | 37.7 | 53.7 | 57.7 | 61.5 | 64.4 |
EBIT (adj.) | 44.7 | 45.9 | 42.5 | 42.1 | 48.5 | 51.4 | 54.0 | 55.8 |
EBIT | 44.7 | 43.5 | 38.8 | 29.5 | 40.8 | 43.4 | 46.0 | 47.8 |
Profit before taxes | 43.7 | 43.6 | 38.6 | 27.7 | 29.5 | 33.4 | 37.5 | 41.0 |
Net income | 34.2 | 34.4 | 30.2 | 22.4 | 22.8 | 25.7 | 28.8 | 32.0 |
EPS (adj.) | 0.20 | 0.21 | 0.19 | 0.19 | 0.17 | 0.18 | 0.20 | 0.22 |
growth-% | 19.2 % | 6.3 % | -7.0 % | -2.3 % | -12.1 % | 10.7 % | 9.7 % | 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 % | 53.6 % | 54.3 % | 54.5 % | 54.6 % |
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 % | 36.4 % | 38.0 % | 39.4 % | 40.2 % |
EBIT-% (adj.) | 44.6 % | 43.2 % | 38.3 % | 32.3 % | 32.9 % | 33.8 % | 34.6 % | 34.8 % |
EBIT-% | 44.6 % | 40.9 % | 34.9 % | 22.6 % | 27.6 % | 28.6 % | 29.5 % | 29.8 % |
ROE | 619.7 % | 370.0 % | 175.6 % | 77.3 % | 59.4 % | 51.0 % | 44.7 % | 39.9 % |
ROI | 774.1 % | 455.5 % | 184.9 % | 22.5 % | 17.9 % | 19.5 % | 21.0 % | 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 | 2.00 | 2.00 | 2.00 | 2.00 | ||
Shares | 174.6 | 174.6 | 174.5 | 174.7 | 174.7 | 174.7 | 174.7 | 174.7 |
Market cap | 493.9 | 355.5 | 349.3 | 349.3 | 349.3 | 349.3 | ||
Enterprise value | 478.3 | 536.5 | 516.9 | 500.2 | 480.9 | 459.5 | ||
EV/S | - | - | 4.3 | 4.1 | 3.5 | 3.3 | 3.1 | 2.9 |
EV/EBITDA | - | - | 11.7 | 14.2 | 9.6 | 8.7 | 7.8 | 7.1 |
EV/EBIT (adj.) | - | - | 11.2 | 12.7 | 10.7 | 9.7 | 8.9 | 8.2 |
EV/EBIT | - | - | 12.3 | 18.2 | 12.7 | 11.5 | 10.5 | 9.6 |
P/E (adj.) | - | - | 14.6 | 10.8 | 12.0 | 10.9 | 9.9 | 9.1 |
P/E | - | - | 16.4 | 15.9 | 15.3 | 13.6 | 12.1 | 10.9 |
P/B | - | - | 19.9 | 10.7 | 8.0 | 6.1 | 4.9 | 4.0 |
P/S | - | - | 4.4 | 2.7 | 2.4 | 2.3 | 2.2 | 2.2 |
Dividend yield | 2.5 % | 3.4 % | 3.5 % | 4.0 % | 4.5 % | 5.0 % | ||
Equity ratio | 24.5 % | 24.5 % | 39.6 % | 12.0 % | 16.1 % | 21.4 % | 27.1 % | 33.6 % |
Gearing ratio | 2.8 % | 2.6 % | -63.0 % | 547.3 % | 383.9 % | 263.9 % | 182.7 % | 124.7 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 30.5 | 35.1 | 36.9 | 130.4 | 36.4 | 36.7 | 36.8 | 37.5 | 147.5 |
EBITDA | 5.6 | 12.8 | 10.1 | 37.7 | 13.1 | 13.1 | 14.1 | 13.3 | 53.7 |
EBIT | 4.1 | 10.0 | 7.1 | 29.5 | 10.0 | 9.9 | 10.9 | 10.0 | 40.8 |
Profit before taxes | 8.5 | 7.2 | 3.6 | 27.7 | 7.1 | 6.9 | 8.2 | 7.3 | 29.5 |
Net income | 7.0 | 5.4 | 3.2 | 22.4 | 5.5 | 5.3 | 6.3 | 5.6 | 22.8 |
Login required
This content is only available for logged in users
F-Secure Corporation: Managers' Transactions – Siilasmaa
F-Secure Corporation: Managers' Transactions – Kuusikumpu
Join Inderes community
Don't miss out - create an account and get all the possible benefits