WithSecure
1.088 EUR -0.55%WithSecure operates in the IT sector. The company specializes in cyber security solutions. Today, the company provides IT solutions that are used to manage computer viruses and other potential IT threats within data, mobile and cloud services. The company's services are mainly offered to business customers and larger institutions. Operations are held around the Nordic and European markets. The head office is in Helsinki.
Log 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 |
---|---|---|
Siilasmaa Risto | 34.1 % | 34.1 % |
Nordea Nordic Small Cap Fund | 6.4 % | 6.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Scott Reininga | 08.12.2022 | 99,999EUR |
Antti Koskela | 09.09.2022 | 100,000EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 220.2 | 130.0 | 134.7 | 142.8 | 151.8 | 159.1 | 167.1 | 175.1 |
growth-% | 1.3 % | -41.0 % | 3.6 % | 6.0 % | 6.3 % | 4.8 % | 5.0 % | 4.8 % |
EBITDA | 35.7 | -16.6 | -29.9 | -25.1 | 4.5 | 11.1 | 15.3 | 17.4 |
EBIT (adj.) | 22.9 | -26.8 | -36.8 | -26.3 | -5.9 | 2.2 | 6.4 | 8.2 |
EBIT | 19.7 | -30.1 | -42.6 | -43.9 | -8.3 | -0.2 | 4.0 | 7.3 |
Profit before taxes | 16.5 | -30.4 | -44.2 | -43.7 | -7.9 | -0.2 | 3.9 | 7.2 |
Net income | 12.9 | -25.4 | -38.2 | -40.0 | -6.3 | -0.1 | 3.5 | 6.4 |
EPS (adj.) | 0.10 | -0.13 | -0.19 | -0.13 | -0.02 | 0.01 | 0.03 | 0.04 |
growth-% | 193.0 % | -234.3 % | 162.0 % | 24.1 % | ||||
Dividend | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 49.1 % |
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-% | 16.2 % | -12.8 % | -22.2 % | -17.6 % | 2.9 % | 7.0 % | 9.1 % | 10.0 % |
EBIT-% (adj.) | 10.4 % | -20.6 % | -27.3 % | -18.4 % | -3.9 % | 1.4 % | 3.8 % | 4.7 % |
EBIT-% | 8.9 % | -23.1 % | -31.6 % | -30.7 % | -5.5 % | -0.1 % | 2.4 % | 4.1 % |
ROE | 16.2 % | -28.6 % | -32.4 % | -32.9 % | -6.4 % | -0.1 % | 3.6 % | 6.2 % |
ROI | 16.4 % | -24.5 % | -30.7 % | -32.5 % | -7.5 % | -0.2 % | 3.8 % | 6.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.55 | 2.01 | 1.37 | 1.04 | 1.09 | 1.09 | 1.09 | 1.09 |
Shares | 158.1 | 158.4 | 174.5 | 174.5 | 174.5 | 174.5 | 174.5 | 174.5 |
Market cap | 244.9 | 317.7 | 239.6 | 180.8 | 189.9 | 189.9 | 189.9 | 189.9 |
Enterprise value | 233.4 | 293.1 | 183.7 | 157.9 | 173.8 | 172.0 | 166.8 | 160.1 |
EV/S | 1.1 | 2.3 | 1.4 | 1.1 | 1.1 | 1.1 | 1.0 | 0.9 |
EV/EBITDA | 6.5 | - | - | - | 38.8 | 15.5 | 10.9 | 9.2 |
EV/EBIT (adj.) | 10.2 | - | - | - | - | 77.5 | 26.0 | 19.6 |
EV/EBIT | 11.9 | - | - | - | - | - | 41.6 | 22.1 |
P/E (adj.) | 16.1 | - | - | - | - | 84.1 | 32.1 | 25.9 |
P/E | 19.0 | - | - | - | - | - | 54.0 | 29.5 |
P/B | 3.0 | 3.3 | 1.7 | 1.8 | 2.0 | 2.0 | 1.9 | 1.8 |
P/S | 1.1 | 2.4 | 1.8 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 |
Dividend yield | 2.6 % | |||||||
Equity ratio | 52.5 % | 59.6 % | 79.0 % | 73.3 % | 75.3 % | 73.3 % | 72.0 % | 71.6 % |
Gearing ratio | -14.1 % | -25.8 % | -39.9 % | -22.2 % | -16.7 % | -18.6 % | -23.1 % | -27.9 % |
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 | 35.2 | 34.8 | 34.8 | 38.0 | 142.8 | 37.0 | 36.8 | 37.2 | 40.7 |
EBITDA | -10.7 | -6.5 | -2.5 | -5.4 | -25.1 | 0.8 | 0.2 | 1.8 | 1.8 |
EBIT | -13.9 | -9.6 | -11.8 | -8.6 | -43.9 | -2.4 | -3.0 | -1.4 | -1.4 |
Profit before taxes | -13.9 | -9.2 | -11.7 | -8.9 | -43.7 | -2.3 | -2.9 | -1.3 | -1.3 |
Net income | -11.1 | -6.9 | -10.4 | -11.7 | -40.0 | -1.9 | -2.3 | -1.1 | -1.1 |
Login required
This content is only available for logged in users
WithSecure Interim report 1 January – 31 March 2024: Elements Company profitability developing positively, despite slow start of the year
WithSecure publishes restated 2023 financial information in accordance with the new segment reporting and updates 2024 outlook comparatives
Join Inderes community
Don't miss out - create an account and get all the possible benefits