Solwers
4.02 EUR 0%Solwers is a consulting company focused on the industrial sector. The company specializes in digital solutions that concern planning and project management services. Examples of the company's services include architecture, technical consulting, environmental monitoring, project management, circular economy, and digital solutions. The customers are found in a number of industries and mainly among small and medium-sized corporate customers. Solwers operates worldwide with the largest presence in the Nordic region.
Read moreLog in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
FME Consulting OY | 34.3 % | 34.3 % |
CEB Invest | 10.5 % | 10.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Leif Sebbas | 31.05.2023 | 149,385EUR |
Leif Sebbas | 31.05.2023 | 149,385EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 32.6 | 44.7 | 62.8 | 66.0 | 77.1 | 79.4 | 81.4 | 83.0 |
growth-% | 26.5 % | 36.8 % | 40.6 % | 5.1 % | 16.8 % | 3.0 % | 2.5 % | 2.0 % |
EBITDA | 5.0 | 5.5 | 8.2 | 7.9 | 8.4 | 9.0 | 9.0 | 9.1 |
EBIT (adj.) | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.3 | 5.3 | 5.4 |
EBIT | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.3 | 5.3 | 5.4 |
Profit before taxes | 3.4 | 2.1 | 4.6 | 3.9 | 3.7 | 4.1 | 4.2 | 4.5 |
Net income | 1.7 | 1.4 | 3.4 | 3.2 | 2.9 | 3.2 | 3.3 | 3.5 |
EPS (adj.) | 7.98 | 0.20 | 0.35 | 0.32 | 0.29 | 0.32 | 0.33 | 0.35 |
growth-% | -97.5 % | 74.0 % | -7.8 % | -9.7 % | 10.1 % | 3.1 % | 8.1 % | |
Dividend | 2.06 | 0.04 | 0.07 | 0.06 | 0.08 | 0.08 | 0.09 | 0.10 |
Dividend ratio | 25.8 % | 20.2 % | 21.1 % | 20.1 % | 26.1 % | 25.3 % | 27.6 % | 28.3 % |
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-% | 15.2 % | 12.3 % | 13.0 % | 12.0 % | 11.0 % | 11.3 % | 11.1 % | 11.0 % |
EBIT-% (adj.) | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 6.3 % | 6.6 % | 6.5 % | 6.5 % |
EBIT-% | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 6.3 % | 6.6 % | 6.5 % | 6.5 % |
ROE | 23.7 % | 6.9 % | 9.9 % | 8.2 % | 7.1 % | 7.5 % | 7.3 % | 7.4 % |
ROI | 14.0 % | 8.3 % | 8.2 % | 6.7 % | 6.5 % | 6.8 % | 6.9 % | 7.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.30 | 4.22 | 4.82 | 4.02 | 4.02 | 4.02 | 4.02 | |
Shares | 0.2 | 7.2 | 9.8 | 9.9 | 10.0 | 10.0 | 10.0 | 10.0 |
Market cap | 60.1 | 41.5 | 47.8 | 40.2 | 40.2 | 40.2 | 40.2 | |
Enterprise value | 67.6 | 56.7 | 65.2 | 60.2 | 57.3 | 54.5 | 51.5 | |
EV/S | - | 1.5 | 0.9 | 1.0 | 0.8 | 0.7 | 0.7 | 0.6 |
EV/EBITDA | - | 12.3 | 7.0 | 8.2 | 7.1 | 6.4 | 6.0 | 5.7 |
EV/EBIT (adj.) | - | 20.1 | 11.1 | 13.5 | 12.3 | 10.9 | 10.3 | 9.5 |
EV/EBIT | - | 20.1 | 11.1 | 13.5 | 12.3 | 10.9 | 10.3 | 9.5 |
P/E (adj.) | - | 41.8 | 12.2 | 15.1 | 14.0 | 12.7 | 12.3 | 11.4 |
P/E | - | 41.8 | 12.2 | 15.1 | 14.0 | 12.7 | 12.3 | 11.4 |
P/B | - | 1.9 | 1.1 | 1.2 | 1.0 | 0.9 | 0.9 | 0.8 |
P/S | - | 1.3 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 |
Dividend yield | 0.5 % | 1.7 % | 1.3 % | 1.9 % | 2.0 % | 2.2 % | 2.5 % | |
Equity ratio | 31.8 % | 45.4 % | 46.6 % | 46.4 % | 45.9 % | 48.5 % | 51.1 % | 54.0 % |
Gearing ratio | 83.4 % | 23.6 % | 40.0 % | 43.2 % | 47.8 % | 38.5 % | 30.5 % | 22.8 % |
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 | 33.2 | 32.8 | 66.0 | 38.7 | 38.3 | ||||
EBITDA | 4.0 | 3.9 | 7.9 | 4.0 | 4.4 | ||||
EBIT | 2.5 | 2.4 | 4.8 | 2.3 | 2.6 | ||||
Profit before taxes | 2.0 | 1.9 | 3.9 | 1.7 | 2.0 | ||||
Net income | 1.5 | 1.7 | 3.2 | 1.3 | 1.6 |
Login required
This content is only available for logged in users
Solwers Oyj: Solwers Plc has published the Board of Directors' Report, Financial Statements, Auditor's Report and Annual Review 2023
Solwers Oyj: Solwers Plc - Managers' Transactions
Join Inderes community
Don't miss out - create an account and get all the possible benefits