Digital Workforce
3.94
EUR
DWF
First North Finland
IT Services
Technology
1,189 following
+0.51%
+4.79%
+1.55%
+2.07%
-2.48%
+30.46%
+13.22%
-
-
-37.36%
digitalworkforce.com/investors
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.
P/E (adj.) (24e)
50.34
EV/EBIT (adj.) (24e)
34.64
EV/S (24e)
1.08
Dividend yield-% (24e)
-
Target price
4.70 EUR
Recommendation
Accumulate
Updated
3.11.2024
First North Finland
DWF
Daily low / high price
-
Market cap
44.45M EUR
Turnover
-
Volume
-
Business risk
Valuation risk
Current
Previous
Latest research
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 reportAnalyst
Joni Grönqvist
Analyst
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 19.1 | 22.4 | 25.5 | 24.9 | 27.4 | 31.0 | 35.5 | 40.5 |
growth-% | 11.3 % | 17.1 % | 13.9 % | -2.2 % | 9.8 % | 13.3 % | 14.5 % | 14.1 % |
EBITDA | -0.4 | -1.0 | -1.7 | -0.6 | 1.0 | 2.4 | 4.3 | 5.3 |
EBIT (adj.) | -0.6 | -0.8 | -1.3 | -0.0 | 0.8 | 2.2 | 4.0 | 4.9 |
EBIT | -0.6 | -1.2 | -2.6 | -0.8 | 0.6 | 2.1 | 3.9 | 4.9 |
Profit before taxes | -0.8 | -3.5 | -3.0 | -0.7 | 0.8 | 2.4 | 4.0 | 5.1 |
Net income | -0.9 | -3.6 | -3.0 | -0.7 | 0.7 | 2.0 | 3.4 | 4.3 |
EPS (adj.) | -1.82 | -0.25 | -0.15 | 0.01 | 0.08 | 0.19 | 0.32 | 0.38 |
growth-% | 872.0 % | 146.8 % | 65.8 % | 19.2 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 |
Dividend ratio | 50.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -2.1 % | -4.3 % | -6.7 % | -2.6 % | 3.7 % | 7.9 % | 12.0 % | 13.2 % |
EBIT-% (adj.) | -3.1 % | -3.8 % | -5.0 % | -0.2 % | 3.1 % | 7.2 % | 11.4 % | 12.1 % |
EBIT-% | -3.1 % | -5.5 % | -10.2 % | -3.4 % | 2.3 % | 6.6 % | 10.9 % | 12.1 % |
ROE | 454.8 % | -40.5 % | -17.8 % | -4.6 % | 4.7 % | 12.2 % | 17.7 % | 18.5 % |
ROI | -33.9 % | -11.5 % | -13.8 % | -5.0 % | 5.7 % | 13.7 % | 20.6 % | 22.3 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.58 | 3.94 | 3.02 | 3.94 | 3.94 | 3.94 | 3.94 | |
Shares | 0.5 | 11.0 | 11.2 | 11.3 | 11.1 | 11.1 | 11.1 | 11.1 |
Market cap | 72.5 | 44.1 | 34.0 | 43.9 | 43.9 | 43.9 | 43.9 | |
Enterprise value | 54.2 | 28.4 | 21.7 | 29.4 | 27.2 | 23.6 | 19.1 | |
EV/S | - | 2.4 | 1.1 | 0.9 | 1.1 | 0.9 | 0.7 | 0.5 |
EV/EBITDA | - | - | - | - | 29.2 | 11.2 | 5.5 | 3.6 |
EV/EBIT (adj.) | - | - | - | - | 34.6 | 12.2 | 5.8 | 3.9 |
EV/EBIT | - | - | - | - | 46.3 | 13.3 | 6.1 | 3.9 |
P/E (adj.) | - | - | - | 375.0 | 50.3 | 20.4 | 12.3 | 10.3 |
P/E | - | - | - | - | 61.5 | 21.9 | 13.0 | 10.3 |
P/B | - | 4.0 | 2.9 | 2.3 | 2.8 | 2.5 | 2.1 | 1.7 |
P/S | - | 3.2 | 1.7 | 1.4 | 1.6 | 1.4 | 1.2 | 1.1 |
Dividend yield | 4.9 % | |||||||
Equity ratio | -6.5 % | 69.0 % | 55.4 % | 70.8 % | 63.4 % | 63.6 % | 67.0 % | 68.1 % |
Gearing ratio | 156.2 % | -100.0 % | -101.2 % | -83.1 % | -93.7 % | -95.5 % | -97.4 % | -98.8 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 6.4 | 24.9 | 6.7 | 7.0 | 6.6 | 7.2 | 27.4 | ||
EBITDA | -0.8 | -0.6 | 0.3 | 0.2 | 0.2 | 0.3 | 1.0 | ||
EBIT | -0.9 | -0.8 | 0.2 | 0.1 | 0.1 | 0.2 | 0.6 | ||
Profit before taxes | -0.9 | -0.7 | 0.2 | 0.1 | 0.2 | 0.3 | 0.8 | ||
Net income | -0.9 | -0.7 | 0.2 | 0.1 | 0.2 | 0.2 | 0.7 |
ShowingAll content types
Share subscriptions based on stock options 2020
Digital Workforce Q3'24: On a good growth track
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