Siili Solutions
9.18 EUR -0.86%Siili Solutions is a provider in the IT sector. The company develops and integrates software for information systems and offers services related to the development of technology platforms, information management, IT architecture, and various project management. The competence is found in data management, analysis, and artificial intelligence. Siili Solutions was founded in 2005 and is headquartered in Helsinki.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Lamy Oy | 16.0 % | 16.0 % |
Ilmarinen Mutual Pension Insurance Company | 7.5 % | 7.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kenneth Lindfors | 01.03.2024 | 593EUR |
Taru Salo | 01.03.2024 | 9EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 83.3 | 99.3 | 118.3 | 122.7 | 121.7 | 128.0 | 137.4 | 142.9 |
growth-% | 3.4 % | 19.2 % | 19.2 % | 3.7 % | -0.8 % | 5.2 % | 7.4 % | 4.0 % |
EBITDA | 9.1 | 12.0 | 14.9 | 12.1 | 12.8 | 13.8 | 15.2 | 16.0 |
EBIT (adj.) | 6.7 | 9.3 | 11.6 | 8.7 | 9.0 | 10.0 | 11.3 | 10.7 |
EBIT | 5.3 | 7.6 | 10.1 | 6.9 | 7.7 | 8.7 | 10.0 | 10.7 |
Profit before taxes | 6.3 | 6.4 | 5.4 | 5.5 | 6.6 | 7.9 | 9.4 | 10.4 |
Net income | 4.4 | 5.1 | 3.7 | 5.0 | 5.1 | 6.2 | 7.4 | 8.2 |
EPS (adj.) | 0.78 | 0.93 | 1.01 | 0.66 | 0.79 | 0.92 | 1.07 | 1.02 |
growth-% | 47.2 % | 19.4 % | 8.8 % | -35.0 % | 20.1 % | 17.3 % | 16.1 % | -5.2 % |
Dividend | 0.28 | 0.18 | 0.20 | 0.26 | 0.30 | 0.35 | 0.40 | 0.45 |
Dividend ratio | 44.5 % | 24.6 % | 43.4 % | 42.3 % | 47.6 % | 45.9 % | 43.9 % | 44.3 % |
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-% | 10.9 % | 12.1 % | 12.6 % | 9.9 % | 10.5 % | 10.8 % | 11.1 % | 11.2 % |
EBIT-% (adj.) | 8.1 % | 9.3 % | 9.8 % | 7.1 % | 7.4 % | 7.8 % | 8.2 % | 7.5 % |
EBIT-% | 6.4 % | 7.6 % | 8.6 % | 5.6 % | 6.4 % | 6.8 % | 7.3 % | 7.5 % |
ROE | 20.9 % | 22.1 % | 11.5 % | 12.1 % | 11.7 % | 13.2 % | 14.5 % | 14.7 % |
ROI | 26.5 % | 15.9 % | 15.0 % | 9.5 % | 10.9 % | 12.4 % | 14.0 % | 14.8 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 13.25 | 14.60 | 16.10 | 9.62 | 9.18 | 9.18 | 9.18 | 9.18 |
Shares | 7.0 | 7.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
Market cap | 92.8 | 102.5 | 130.9 | 78.0 | 74.5 | 74.5 | 74.5 | 74.5 |
Enterprise value | 86.5 | 115.1 | 132.7 | 81.7 | 74.1 | 69.3 | 63.9 | 58.1 |
EV/S | 1.0 | 1.2 | 1.1 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | 9.5 | 9.6 | 8.9 | 6.7 | 5.8 | 5.0 | 4.2 | 3.6 |
EV/EBIT (adj.) | 12.8 | 12.4 | 11.4 | 9.3 | 8.2 | 6.9 | 5.7 | 5.4 |
EV/EBIT | 16.3 | 15.2 | 13.1 | 11.8 | 9.6 | 8.0 | 6.4 | 5.4 |
P/E (adj.) | 17.1 | 15.7 | 16.0 | 14.7 | 11.7 | 9.9 | 8.6 | 9.0 |
P/E | 21.1 | 20.0 | 32.9 | 15.7 | 14.6 | 12.0 | 10.1 | 9.0 |
P/B | 4.3 | 4.1 | 3.2 | 1.9 | 1.7 | 1.5 | 1.4 | 1.3 |
P/S | 1.1 | 1.0 | 1.1 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Dividend yield | 2.1 % | 1.2 % | 1.2 % | 2.7 % | 3.3 % | 3.8 % | 4.4 % | 4.9 % |
Equity ratio | 35.2 % | 30.5 % | 38.0 % | 42.0 % | 45.7 % | 48.6 % | 51.5 % | 55.5 % |
Gearing ratio | -29.1 % | 50.2 % | 4.5 % | 8.8 % | -0.8 % | -10.5 % | -19.7 % | -28.1 % |
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 | 65.3 | 57.4 | 122.7 | 63.3 | 58.3 | ||||
EBITDA | 6.8 | 5.3 | 12.1 | 6.5 | 6.3 | ||||
EBIT | 4.1 | 2.8 | 6.9 | 4.0 | 3.8 | ||||
Profit before taxes | 4.6 | 1.0 | 5.5 | 3.4 | 3.2 | ||||
Net income | 3.5 | 1.4 | 5.0 | 2.6 | 2.5 |
Login required
This content is only available for logged in users
Share subscriptions based on stock options 2020A
Siili Solutions Plc Annual Report 2023 has been published
Join Inderes community
Don't miss out - create an account and get all the possible benefits