Copyright © Inderes 2011 - present. All rights reserved.

WithSecure

0,754

 

EUR

 

+0,27 %

WITH

NASDAQ Helsinki

IT Services

Technology

9.171 investorer følger denne virksomhed
+0,27%
-2,08%
-8,83%
-28,33%
-28,33%
-27,22%
-22,11%
-63,9%
-41,22%
-93,2%
www.withsecure.com/en/about-us/investor-relations

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.

P/E (adj.) (24e)
-21,05
EV/EBIT (adj.) (24e)
-16,32
EV/S (24e)
0,91
Udbytteafkast, % (24e)
-
Kursmål
1.10 EUR
Anbefaling
Køb
Opdateret
23.10.2024
NASDAQ Helsinki
WITH
Daglig lav / høj pris
0,754 / 0,764 EUR
Markedsværdi
132,78 mio. EUR
Aktieomsætning
2,09 t EUR
Volumen
2,8 t
Business risk
Valuation risk
Current
Previous

Seneste analyser

WithSecure extensive report: The European alternative for corporate cybersecurity
03.06.2024
WithSecure: A corporate security growth company a with cheap valuation
29.11.2022
F-Secure: Stable growth and value creation through special situation
21.12.2021

Extensive report

Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the report

Analytiker

Atte Riikola
Atte Riikola
Analytiker

Seneste videoer

WithSecure Q3 Interim Report
23.10.2024
WithSecure Q2 Interim Report
16.07.2024
WithSecure: A cybersecurity turnaround
27.06.2024

Resultatopgørelse

20202021202220232024e2025e2026e2027e
Omsætning220,2130,0134,7142,8147,6154,8163,1171,4
vækst-%1,3 %-41,0 %3,6 %6,0 %3,4 %4,8 %5,4 %5,1 %
EBITDA35,7-16,6-29,9-25,11,08,311,514,9
EBIT (adj.)22,9-26,8-36,8-26,3-8,3-3,30,13,2
EBIT19,7-30,1-42,6-43,9-26,9-5,3-1,91,3
Overskud før skat16,5-30,4-44,2-43,7-27,1-5,3-2,01,2
Netto indkomst12,9-25,4-38,2-40,0-25,0-4,2-1,81,1
EPS (adj.)0,10-0,13-0,19-0,13-0,04-0,010,000,02
vækst-%193,0 %-234,3 %1.485,3 %
Udbytte0,040,000,000,000,000,000,000,00
Udbytte ratio49,1 %

Lønsomhed og afkast på kapital

20202021202220232024e2025e2026e2027e
EBITDA-%16,2 %-12,8 %-22,2 %-17,6 %0,7 %5,4 %7,1 %8,7 %
EBIT-% (adj.)10,4 %-20,6 %-27,3 %-18,4 %-5,6 %-2,1 %0,1 %1,9 %
EBIT-%8,9 %-23,1 %-31,6 %-30,7 %-18,2 %-3,4 %-1,2 %0,8 %
ROE16,2 %-28,6 %-32,4 %-32,9 %-27,6 %-5,5 %-2,5 %1,5 %
ROI16,4 %-24,5 %-30,7 %-32,5 %-24,6 %-5,3 %-2,0 %1,4 %

Værdiansættelse

20202021202220232024e2025e2026e2027e
Aktiekurs (EUR)3,844,971,371,040,750,750,750,75
Aktier158,1158,4174,5174,5176,0176,0176,0176,0
Markedsværdi606,4787,0239,6180,8132,7132,7132,7132,7
Enterprise value594,8762,4183,7157,9134,7133,0132,9130,2
EV/S2,75,91,41,10,90,90,80,8
EV/EBITDA16,7---131,816,011,58,8
EV/EBIT (adj.)26,0-----1.554,340,9
EV/EBIT30,2------99,0
P/E (adj.)39,8-----709,944,8
P/E47,1------121,4
P/B7,48,21,71,81,71,81,81,8
P/S2,86,11,81,30,90,90,80,8
Udbytteprocent1,0 %
Equity ratio52,5 %59,6 %79,0 %73,3 %63,0 %60,2 %57,3 %56,7 %
Gearing ratio-14,1 %-25,8 %-39,9 %-22,2 %2,6 %0,4 %0,3 %-3,5 %

Kvartalsdata

Q4/232023Q1/24Q2/24Q3/24Q4/24e2024eQ1/25eQ2/25e
Omsætning38,0142,836,236,836,138,4147,637,838,6
EBITDA-5,4-25,10,1-1,71,51,21,01,70,9
EBIT-8,6-43,9-2,9-4,7-17,2-2,1-26,9-1,7-2,5
Overskud før skat-8,9-43,7-2,6-4,6-17,8-2,1-27,1-1,7-2,5
Netto indkomst-11,7-40,0-2,2-3,6-17,5-1,7-25,0-1,3-2,0
Login in to make your own estimates and see other investors estimates.
ViserAlle indholdstyper
WithSecure Investor Day 2024
Videopræsentation

WithSecure Investor Day 2024

During the day, the company's management will introduce, among others, WithSecure’s strategic priorities and medium-term financial targets. 

WithSecure

Join Inderes community

Don't miss out - create an account and get all the possible benefits

Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Create account