Digital Workforce
3.4 EUR 0%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 |
---|---|---|
Tuomo Olavi Sievilä | 27.12.2023 | 325EUR |
Tuomo Sievilä | 07.06.2023 | 477EUR |
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 | 25.6 | 27.8 | 31.7 | 36.1 |
growth-% | 11.3 % | 17.1 % | 13.9 % | -2.2 % | 2.9 % | 8.5 % | 13.8 % | 14.0 % |
EBITDA | -0.4 | -1.0 | -1.7 | -0.6 | 0.7 | 1.8 | 3.9 | 5.3 |
EBIT (adj.) | -0.6 | -0.8 | -1.3 | -0.0 | 0.6 | 1.6 | 3.7 | 4.9 |
EBIT | -0.6 | -1.2 | -2.6 | -0.8 | 0.6 | 1.4 | 3.5 | 4.9 |
Profit before taxes | -0.8 | -3.5 | -3.0 | -0.7 | 0.9 | 1.7 | 3.7 | 5.1 |
Net income | -0.9 | -3.6 | -3.0 | -0.7 | 0.7 | 1.5 | 3.1 | 4.2 |
EPS (adj.) | -1.82 | -0.25 | -0.15 | 0.01 | 0.06 | 0.14 | 0.29 | 0.38 |
growth-% | 653.5 % | 138.2 % | 102.5 % | 28.2 % | ||||
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 % | 2.9 % | 6.6 % | 12.5 % | 14.7 % |
EBIT-% (adj.) | -3.1 % | -3.8 % | -5.0 % | -0.2 % | 2.2 % | 5.8 % | 11.7 % | 13.5 % |
EBIT-% | -3.1 % | -5.5 % | -10.2 % | -3.4 % | 2.2 % | 5.2 % | 11.2 % | 13.5 % |
ROE | 454.8 % | -40.5 % | -17.8 % | -4.6 % | 4.5 % | 9.2 % | 16.9 % | 19.1 % |
ROI | -33.9 % | -11.5 % | -13.8 % | -5.0 % | 5.2 % | 10.3 % | 19.6 % | 23.0 % |
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 | 3.40 | 3.40 | 3.40 | 3.40 | |
Shares | 0.5 | 11.0 | 11.2 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 |
Market cap | 72.5 | 44.1 | 34.0 | 38.3 | 38.3 | 38.3 | 38.3 | |
Enterprise value | 54.2 | 28.5 | 21.7 | 24.1 | 22.4 | 19.1 | 14.6 | |
EV/S | - | 2.4 | 1.1 | 0.9 | 0.9 | 0.8 | 0.6 | 0.4 |
EV/EBITDA | - | - | - | - | 32.4 | 12.3 | 4.8 | 2.8 |
EV/EBIT (adj.) | - | - | - | - | 43.5 | 13.8 | 5.1 | 3.0 |
EV/EBIT | - | - | - | - | 43.5 | 15.5 | 5.4 | 3.0 |
P/E (adj.) | - | - | - | 375.0 | 56.0 | 23.5 | 11.6 | 9.1 |
P/E | - | - | - | - | 56.0 | 25.8 | 12.3 | 9.1 |
P/B | - | 4.0 | 2.9 | 2.3 | 2.5 | 2.3 | 1.9 | 1.6 |
P/S | - | 3.2 | 1.7 | 1.4 | 1.5 | 1.4 | 1.2 | 1.1 |
Dividend yield | 5.5 % | |||||||
Equity ratio | -6.5 % | 69.0 % | 55.4 % | 70.8 % | 64.6 % | 65.1 % | 68.6 % | 69.8 % |
Gearing ratio | 156.2 % | -100.0 % | -101.2 % | -83.1 % | -92.1 % | -93.6 % | -95.7 % | -97.4 % |
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 | 12.4 | 13.2 | ||||
EBITDA | 0.1 | -0.8 | -0.6 | 0.3 | 0.4 | ||||
EBIT | 0.0 | -0.9 | -0.8 | 0.2 | 0.3 | ||||
Profit before taxes | 0.2 | -0.9 | -0.7 | 0.4 | 0.5 | ||||
Net income | 0.2 | -0.9 | -0.7 | 0.3 | 0.4 |
Login required
This content is only available for logged in users
Resolutions of Digital Workforce Services Plc’s Annual General Meeting 2024
Digital Workforce: Strategy refined around strengths
Join Inderes community
Don't miss out - create an account and get all the possible benefits